Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.15% first-year return on $193k initial cash invested.
-20.15%
Cash On Cash
1.39%
Cap Rate
0.24
DSCR
$3,944
Rent
-$3,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,944 income − $7,180 expenses = $3,236 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
$3,944
Total Expenses
$7,180
Mortgage P&I
102%
$4,042
Property Taxes
24%
$947
Home Insurance
8%
$297
HOA
0%
$0
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$986