Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.83% first-year return on $195k initial cash invested.
-25.83%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$2,203
Rent
-$4,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,203 income − $6,403 expenses = $4,200 out of pocket
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,436
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,203
Total Expenses
$6,403
Mortgage P&I
192%
$4,238
Property Taxes
33%
$735
Home Insurance
14%
$308
HOA
3%
$65
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$551