Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.73% first-year return on $193k initial cash invested.
-19.73%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$3,021
Rent
-$3,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,021 income − $6,193 expenses = $3,172 out of pocket
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,329
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,021
Total Expenses
$6,193
Mortgage P&I
134%
$4,041
Property Taxes
13%
$396
Home Insurance
10%
$306
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$755