Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.89% first-year return on $193k initial cash invested.
-18.89%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$4,458
Rent
-$3,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,458 income − $7,502 expenses = $3,044 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
$4,458
Total Expenses
$7,502
Mortgage P&I
94%
$4,181
Property Taxes
20%
$879
Home Insurance
7%
$303
HOA
0%
$0
Property Management
15%
$669
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,114