Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.22% first-year return on $193k initial cash invested.
-18.22%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$3,330
Rent
-$2,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,330 income − $6,259 expenses = $2,929 out of pocket
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,327
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,330
Total Expenses
$6,259
Mortgage P&I
125%
$4,161
Property Taxes
6%
$189
Home Insurance
9%
$311
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832