Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.77% first-year return on $194k initial cash invested.
-13.77%
Cash On Cash
3.25%
Cap Rate
0.52
DSCR
$5,576
Rent
-$2,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,576 income − $7,797 expenses = $2,221 out of pocket
Investment Breakdown
|
Purchase Price
$808k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$162k
Closing costs
1%
$8,075
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,576
Total Expenses
$7,797
Mortgage P&I
75%
$4,187
Property Taxes
10%
$535
Home Insurance
5%
$276
HOA
2%
$123
Property Management
15%
$836
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,394