Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.35% first-year return on $195k initial cash invested.
-24.35%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$2,761
Rent
-$3,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,761 income − $6,721 expenses = $3,960 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
$2,761
Total Expenses
$6,721
Mortgage P&I
150%
$4,150
Property Taxes
34%
$932
Home Insurance
11%
$315
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690