Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.27% first-year return on $194k initial cash invested.
-18.27%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$4,316
Rent
-$2,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,316 income − $7,265 expenses = $2,949 out of pocket
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,366
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,316
Total Expenses
$7,265
Mortgage P&I
96%
$4,139
Property Taxes
18%
$759
Home Insurance
7%
$295
HOA
0%
$0
Property Management
15%
$647
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,079