Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.83% first-year return on $195k initial cash invested.
-22.83%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$3,026
Rent
-$3,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,026 income − $6,744 expenses = $3,718 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
$3,026
Total Expenses
$6,744
Mortgage P&I
134%
$4,061
Property Taxes
31%
$945
Home Insurance
9%
$286
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756