Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.94% first-year return on $193k initial cash invested.
-21.94%
Cash On Cash
1.44%
Cap Rate
0.23
DSCR
$3,780
Rent
-$3,535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,780 income − $7,315 expenses = $3,535 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,780
Total Expenses
$7,315
Mortgage P&I
116%
$4,388
Property Taxes
22%
$821
Home Insurance
8%
$292
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$945