Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.3% first-year return on $193k initial cash invested.
-24.3%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$2,029
Rent
-$3,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,029 income − $5,934 expenses = $3,905 out of pocket
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,324
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,029
Total Expenses
$5,934
Mortgage P&I
198%
$4,021
Property Taxes
28%
$567
Home Insurance
15%
$298
HOA
4%
$75
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$507