Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.1% first-year return on $194k initial cash invested.
-25.1%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$1,982
Rent
-$4,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,982 income − $6,030 expenses = $4,048 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,358
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,982
Total Expenses
$6,030
Mortgage P&I
218%
$4,318
Property Taxes
23%
$455
Home Insurance
15%
$306
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496