Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.45% first-year return on $194k initial cash invested.
-17.45%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$4,135
Rent
-$2,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,135 income − $6,957 expenses = $2,822 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
$4,135
Total Expenses
$6,957
Mortgage P&I
102%
$4,203
Property Taxes
8%
$342
Home Insurance
7%
$303
HOA
3%
$125
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,034