Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.79% first-year return on $193k initial cash invested.
-22.79%
Cash On Cash
0.73%
Cap Rate
0.13
DSCR
$3,127
Rent
-$3,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,127 income − $6,787 expenses = $3,660 out of pocket
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,318
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,127
Total Expenses
$6,787
Mortgage P&I
129%
$4,042
Property Taxes
30%
$947
Home Insurance
10%
$297
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782