Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.66% first-year return on $194k initial cash invested.
-15.66%
Cash On Cash
2.82%
Cap Rate
0.46
DSCR
$4,834
Rent
-$2,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,834 income − $7,365 expenses = $2,531 out of pocket
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,381
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,834
Total Expenses
$7,365
Mortgage P&I
89%
$4,306
Property Taxes
9%
$442
Home Insurance
6%
$298
HOA
0%
$0
Property Management
15%
$725
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,208