Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.85% first-year return on $193k initial cash invested.
-15.85%
Cash On Cash
2.24%
Cap Rate
0.39
DSCR
$3,411
Rent
-$2,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,411 income − $5,957 expenses = $2,546 out of pocket
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,320
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,411
Total Expenses
$5,957
Mortgage P&I
116%
$3,964
Property Taxes
1%
$50
Home Insurance
9%
$306
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$853