Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.41% first-year return on $193k initial cash invested.
-21.41%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$4,931
Rent
-$3,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,931 income − $8,368 expenses = $3,437 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
$4,931
Total Expenses
$8,368
Mortgage P&I
86%
$4,253
Property Taxes
19%
$924
Home Insurance
6%
$294
HOA
11%
$530
Property Management
15%
$740
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,233