Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.99% first-year return on $194k initial cash invested.
-19.99%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$3,297
Rent
-$3,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,297 income − $6,521 expenses = $3,224 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,361
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,297
Total Expenses
$6,521
Mortgage P&I
125%
$4,132
Property Taxes
15%
$505
Home Insurance
9%
$301
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824