Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.69% first-year return on $195k initial cash invested.
-23.69%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$2,971
Rent
-$3,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,971 income − $6,824 expenses = $3,853 out of pocket
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,435
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,971
Total Expenses
$6,824
Mortgage P&I
140%
$4,150
Property Taxes
31%
$932
Home Insurance
11%
$315
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$743