Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.56% first-year return on $195k initial cash invested.
-28.56%
Cash On Cash
-0.7%
Cap Rate
-0.12
DSCR
$2,239
Rent
-$4,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,239 income − $6,875 expenses = $4,636 out of pocket
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,418
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,239
Total Expenses
$6,875
Mortgage P&I
181%
$4,058
Property Taxes
40%
$887
Home Insurance
14%
$304
HOA
25%
$550
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560