Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.92% first-year return on $193k initial cash invested.
-19.92%
Cash On Cash
1.95%
Cap Rate
0.31
DSCR
$4,406
Rent
-$3,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,406 income − $7,616 expenses = $3,210 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
$4,406
Total Expenses
$7,616
Mortgage P&I
100%
$4,388
Property Taxes
19%
$821
Home Insurance
7%
$292
HOA
0%
$0
Property Management
15%
$661
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,102