Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.24% first-year return on $194k initial cash invested.
-16.24%
Cash On Cash
2.23%
Cap Rate
0.39
DSCR
$4,544
Rent
-$2,623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,544 income − $7,167 expenses = $2,623 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
$4,544
Total Expenses
$7,167
Mortgage P&I
88%
$3,997
Property Taxes
15%
$690
Home Insurance
7%
$298
HOA
0%
$0
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,136