Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.79% first-year return on $193k initial cash invested.
-16.79%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$4,205
Rent
-$2,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,205 income − $6,905 expenses = $2,700 out of pocket
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,332
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,205
Total Expenses
$6,905
Mortgage P&I
98%
$4,140
Property Taxes
11%
$449
Home Insurance
7%
$298
HOA
0%
$0
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,051