Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.9% first-year return on $193k initial cash invested.
-18.9%
Cash On Cash
2.27%
Cap Rate
0.36
DSCR
$4,808
Rent
-$3,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,808 income − $7,850 expenses = $3,042 out of pocket
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,340
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,808
Total Expenses
$7,850
Mortgage P&I
92%
$4,428
Property Taxes
18%
$861
Home Insurance
5%
$254
HOA
0%
$0
Property Management
15%
$721
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,202