Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.86% first-year return on $195k initial cash invested.
-6.86%
Cash On Cash
4.88%
Cap Rate
0.8
DSCR
$6,935
Rent
-$1,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,935 income − $8,052 expenses = $1,117 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$163k
Closing costs
1%
$8,158
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,935
Total Expenses
$8,052
Mortgage P&I
60%
$4,155
Property Taxes
4%
$272
Home Insurance
4%
$297
HOA
0%
$0
Property Management
15%
$1,040
CapEx
4%
$277
Vacancy
0%
$0
Maintenance
4%
$277
Other
25%
$1,734