Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.81% first-year return on $193k initial cash invested.
-20.81%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$2,448
Rent
-$3,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,448 income − $5,797 expenses = $3,349 out of pocket
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,340
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,448
Total Expenses
$5,797
Mortgage P&I
168%
$4,123
Property Taxes
8%
$193
Home Insurance
13%
$306
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612