Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.66% first-year return on $193k initial cash invested.
-20.66%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$3,657
Rent
-$3,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,657 income − $6,974 expenses = $3,317 out of pocket
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,317
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,657
Total Expenses
$6,974
Mortgage P&I
115%
$4,223
Property Taxes
12%
$436
Home Insurance
15%
$560
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914