Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.01% first-year return on $195k initial cash invested.
-23.01%
Cash On Cash
0.63%
Cap Rate
0.11
DSCR
$2,971
Rent
-$3,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,971 income − $6,719 expenses = $3,748 out of pocket
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$163k
Closing costs
1%
$8,165
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$2,971
Total Expenses
$6,719
Mortgage P&I
137%
$4,061
Property Taxes
32%
$945
Home Insurance
10%
$286
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$743