Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.46% first-year return on $193k initial cash invested.
-11.46%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$6,146
Rent
-$1,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,146 income − $7,992 expenses = $1,846 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
$6,146
Total Expenses
$7,992
Mortgage P&I
67%
$4,143
Property Taxes
10%
$607
Home Insurance
5%
$292
HOA
0%
$0
Property Management
15%
$922
CapEx
4%
$246
Vacancy
0%
$0
Maintenance
4%
$246
Other
25%
$1,536