Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.57% first-year return on $193k initial cash invested.
-21.57%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$2,288
Rent
-$3,465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,288 income − $5,753 expenses = $3,465 out of pocket
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,324
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,288
Total Expenses
$5,753
Mortgage P&I
179%
$4,100
Property Taxes
11%
$243
Home Insurance
14%
$311
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$572