Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.41% first-year return on $193k initial cash invested.
-12.41%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$5,032
Rent
-$1,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,032 income − $7,030 expenses = $1,998 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
$5,032
Total Expenses
$7,030
Mortgage P&I
82%
$4,115
Property Taxes
4%
$220
Home Insurance
6%
$280
HOA
0%
$0
Property Management
15%
$755
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,258