Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.9% first-year return on $193k initial cash invested.
-28.9%
Cash On Cash
-0.54%
Cap Rate
-0.09
DSCR
$1,239
Rent
-$4,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,239 income − $5,895 expenses = $4,656 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,239
Total Expenses
$5,895
Mortgage P&I
341%
$4,228
Property Taxes
63%
$779
Home Insurance
24%
$292
HOA
0%
$0
Property Management
15%
$186
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$310