Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.95% first-year return on $193k initial cash invested.
-21.95%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$3,180
Rent
-$3,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,180 income − $6,716 expenses = $3,536 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,180
Total Expenses
$6,716
Mortgage P&I
137%
$4,351
Property Taxes
17%
$547
Home Insurance
9%
$292
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$795