Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.42% first-year return on $193k initial cash invested.
-18.42%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$3,272
Rent
-$2,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,272 income − $6,232 expenses = $2,960 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
$3,272
Total Expenses
$6,232
Mortgage P&I
127%
$4,161
Property Taxes
6%
$189
Home Insurance
10%
$311
HOA
0%
$0
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818