Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.86% first-year return on $193k initial cash invested.
-17.86%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$3,875
Rent
-$2,872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,875 income − $6,747 expenses = $2,872 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
$3,875
Total Expenses
$6,747
Mortgage P&I
107%
$4,140
Property Taxes
12%
$449
Home Insurance
8%
$298
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$969