Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.6% first-year return on $194k initial cash invested.
-13.6%
Cash On Cash
2.89%
Cap Rate
0.5
DSCR
$5,361
Rent
-$2,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,361 income − $7,557 expenses = $2,196 out of pocket
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,370
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,361
Total Expenses
$7,557
Mortgage P&I
75%
$3,997
Property Taxes
13%
$690
Home Insurance
6%
$298
HOA
0%
$0
Property Management
15%
$804
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,340