Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.67% first-year return on $194k initial cash invested.
-22.67%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$2,354
Rent
-$3,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,354 income − $6,023 expenses = $3,669 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
$2,354
Total Expenses
$6,023
Mortgage P&I
183%
$4,308
Property Taxes
12%
$292
Home Insurance
12%
$294
HOA
0%
$0
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588