Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.09% first-year return on $193k initial cash invested.
-16.09%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$5,039
Rent
-$2,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,039 income − $7,633 expenses = $2,594 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,355
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,039
Total Expenses
$7,633
Mortgage P&I
83%
$4,174
Property Taxes
15%
$742
Home Insurance
6%
$297
HOA
0%
$0
Property Management
15%
$756
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,260