Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.53% first-year return on $193k initial cash invested.
-15.53%
Cash On Cash
2.43%
Cap Rate
0.43
DSCR
$5,419
Rent
-$2,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,419 income − $7,917 expenses = $2,498 out of pocket
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,332
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,419
Total Expenses
$7,917
Mortgage P&I
73%
$3,970
Property Taxes
19%
$1,056
Home Insurance
5%
$289
HOA
0%
$0
Property Management
15%
$813
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,355