Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.78% first-year return on $193k initial cash invested.
-10.78%
Cash On Cash
3.82%
Cap Rate
0.64
DSCR
$6,356
Rent
-$1,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,356 income − $8,092 expenses = $1,736 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,349
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,356
Total Expenses
$8,092
Mortgage P&I
65%
$4,143
Property Taxes
10%
$607
Home Insurance
5%
$292
HOA
0%
$0
Property Management
15%
$953
CapEx
4%
$254
Vacancy
0%
$0
Maintenance
4%
$254
Other
25%
$1,589