Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.46% first-year return on $193k initial cash invested.
-26.46%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$2,273
Rent
-$4,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,273 income − $6,537 expenses = $4,264 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%
$8,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,273
Total Expenses
$6,537
Mortgage P&I
182%
$4,138
Property Taxes
45%
$1,016
Home Insurance
13%
$292
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568