Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.47% first-year return on $194k initial cash invested.
-15.47%
Cash On Cash
2.38%
Cap Rate
0.42
DSCR
$4,704
Rent
-$2,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,704 income − $7,202 expenses = $2,498 out of pocket
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,371
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,704
Total Expenses
$7,202
Mortgage P&I
84%
$3,971
Property Taxes
14%
$667
Home Insurance
7%
$306
HOA
0%
$0
Property Management
15%
$706
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,176