Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.97% first-year return on $194k initial cash invested.
-31.97%
Cash On Cash
-1.6%
Cap Rate
-0.28
DSCR
$0
Rent
-$5,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $5,174 expenses = $5,174 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,390
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$5,174
Mortgage P&I
40570000%
$4,057
Property Taxes
8090000%
$809
Home Insurance
2940000%
$294
HOA
140000%
$14
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0