Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.36% first-year return on $195k initial cash invested.
-18.36%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$3,852
Rent
-$2,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,852 income − $6,835 expenses = $2,983 out of pocket
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,429
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,852
Total Expenses
$6,835
Mortgage P&I
110%
$4,220
Property Taxes
8%
$291
Home Insurance
8%
$295
HOA
5%
$180
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$963