Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.56% first-year return on $194k initial cash invested.
-20.56%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$3,631
Rent
-$3,320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,631 income − $6,951 expenses = $3,320 out of pocket
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,372
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,631
Total Expenses
$6,951
Mortgage P&I
115%
$4,178
Property Taxes
20%
$733
Home Insurance
8%
$297
HOA
0%
$0
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$908