Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.02% first-year return on $193k initial cash invested.
-26.02%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$2,411
Rent
-$4,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,411 income − $6,603 expenses = $4,192 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
$2,411
Total Expenses
$6,603
Mortgage P&I
172%
$4,138
Property Taxes
42%
$1,016
Home Insurance
12%
$292
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$603