Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.66% first-year return on $193k initial cash invested.
-20.66%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$3,665
Rent
-$3,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,665 income − $6,996 expenses = $3,331 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,355
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,665
Total Expenses
$6,996
Mortgage P&I
117%
$4,291
Property Taxes
9%
$344
Home Insurance
8%
$298
HOA
8%
$303
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916