Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.96% first-year return on $193k initial cash invested.
-22.96%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$2,393
Rent
-$3,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,393 income − $6,081 expenses = $3,688 out of pocket
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,321
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,393
Total Expenses
$6,081
Mortgage P&I
175%
$4,176
Property Taxes
19%
$448
Home Insurance
13%
$308
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598