Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.35% first-year return on $194k initial cash invested.
-24.35%
Cash On Cash
0.39%
Cap Rate
0.07
DSCR
$2,992
Rent
-$3,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,992 income − $6,932 expenses = $3,940 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,390
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,992
Total Expenses
$6,932
Mortgage P&I
137%
$4,091
Property Taxes
27%
$802
Home Insurance
10%
$309
HOA
10%
$293
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748