Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.87% first-year return on $194k initial cash invested.
-17.87%
Cash On Cash
2.12%
Cap Rate
0.35
DSCR
$4,618
Rent
-$2,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,618 income − $7,502 expenses = $2,884 out of pocket
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,367
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,618
Total Expenses
$7,502
Mortgage P&I
91%
$4,180
Property Taxes
15%
$701
Home Insurance
7%
$304
HOA
2%
$100
Property Management
15%
$693
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,154