Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.07% first-year return on $194k initial cash invested.
-21.07%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$2,855
Rent
-$3,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,855 income − $6,264 expenses = $3,409 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,390
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,855
Total Expenses
$6,264
Mortgage P&I
151%
$4,308
Property Taxes
10%
$292
Home Insurance
10%
$294
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714