Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.86% first-year return on $195k initial cash invested.
-18.86%
Cash On Cash
1.75%
Cap Rate
0.3
DSCR
$5,163
Rent
-$3,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,163 income − $8,235 expenses = $3,072 out of pocket
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,450
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,163
Total Expenses
$8,235
Mortgage P&I
79%
$4,095
Property Taxes
14%
$733
Home Insurance
6%
$313
HOA
12%
$615
Property Management
15%
$774
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,291