Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.32% first-year return on $193k initial cash invested.
-12.32%
Cash On Cash
3.36%
Cap Rate
0.57
DSCR
$5,059
Rent
-$1,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,059 income − $7,043 expenses = $1,984 out of pocket
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,344
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,059
Total Expenses
$7,043
Mortgage P&I
81%
$4,115
Property Taxes
4%
$220
Home Insurance
6%
$280
HOA
0%
$0
Property Management
15%
$759
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,265