Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.88% first-year return on $193k initial cash invested.
-21.88%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$4,785
Rent
-$3,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,785 income − $8,297 expenses = $3,512 out of pocket
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,314
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,785
Total Expenses
$8,297
Mortgage P&I
89%
$4,253
Property Taxes
19%
$924
Home Insurance
6%
$294
HOA
11%
$530
Property Management
15%
$718
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,196