Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.85% first-year return on $193k initial cash invested.
-22.85%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$2,427
Rent
-$3,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,427 income − $6,097 expenses = $3,670 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
$2,427
Total Expenses
$6,097
Mortgage P&I
172%
$4,176
Property Taxes
18%
$448
Home Insurance
13%
$308
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$607