Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.55% first-year return on $193k initial cash invested.
-19.55%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$3,289
Rent
-$3,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,289 income − $6,439 expenses = $3,150 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
$3,289
Total Expenses
$6,439
Mortgage P&I
124%
$4,091
Property Taxes
15%
$479
Home Insurance
9%
$290
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$822