Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.62% first-year return on $194k initial cash invested.
-26.62%
Cash On Cash
0.61%
Cap Rate
0.09
DSCR
$3,022
Rent
-$4,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,022 income − $7,315 expenses = $4,293 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,359
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,022
Total Expenses
$7,315
Mortgage P&I
152%
$4,595
Property Taxes
34%
$1,015
Home Insurance
8%
$254
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756