Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.38% first-year return on $194k initial cash invested.
-14.38%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$5,093
Rent
-$2,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,093 income − $7,418 expenses = $2,325 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,385
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,093
Total Expenses
$7,418
Mortgage P&I
83%
$4,203
Property Taxes
7%
$342
Home Insurance
6%
$303
HOA
2%
$125
Property Management
15%
$764
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,273