Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.54% first-year return on $193k initial cash invested.
-16.54%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$4,223
Rent
-$2,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,223 income − $6,887 expenses = $2,664 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,348
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,223
Total Expenses
$6,887
Mortgage P&I
97%
$4,091
Property Taxes
11%
$479
Home Insurance
7%
$290
HOA
0%
$0
Property Management
15%
$633
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,056