Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.53% first-year return on $193k initial cash invested.
-10.53%
Cash On Cash
4.14%
Cap Rate
0.67
DSCR
$6,245
Rent
-$1,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,245 income − $7,935 expenses = $1,690 out of pocket
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,310
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,245
Total Expenses
$7,935
Mortgage P&I
69%
$4,307
Property Taxes
5%
$333
Home Insurance
5%
$297
HOA
0%
$0
Property Management
15%
$937
CapEx
4%
$250
Vacancy
0%
$0
Maintenance
4%
$250
Other
25%
$1,561