Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.37% first-year return on $194k initial cash invested.
-14.37%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$4,341
Rent
-$2,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,341 income − $6,664 expenses = $2,323 out of pocket
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,380
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,341
Total Expenses
$6,664
Mortgage P&I
96%
$4,146
Property Taxes
3%
$141
Home Insurance
7%
$293
HOA
0%
$0
Property Management
15%
$651
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,085