Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.15% first-year return on $193k initial cash invested.
-22.15%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$3,094
Rent
-$3,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,094 income − $6,661 expenses = $3,567 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,345
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,094
Total Expenses
$6,661
Mortgage P&I
138%
$4,264
Property Taxes
19%
$579
Home Insurance
10%
$298
HOA
1%
$34
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774