Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.59% first-year return on $194k initial cash invested.
-20.59%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$3,274
Rent
-$3,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,274 income − $6,599 expenses = $3,325 out of pocket
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,369
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,274
Total Expenses
$6,599
Mortgage P&I
129%
$4,209
Property Taxes
16%
$511
Home Insurance
9%
$308
HOA
0%
$0
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818