Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.71% first-year return on $193k initial cash invested.
-18.71%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$4,517
Rent
-$3,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,517 income − $7,532 expenses = $3,015 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,351
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,517
Total Expenses
$7,532
Mortgage P&I
93%
$4,181
Property Taxes
19%
$879
Home Insurance
7%
$303
HOA
0%
$0
Property Management
15%
$678
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,129