Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.16% first-year return on $193k initial cash invested.
-24.16%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$1,690
Rent
-$3,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,690 income − $5,570 expenses = $3,880 out of pocket
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,320
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,690
Total Expenses
$5,570
Mortgage P&I
242%
$4,098
Property Taxes
22%
$369
Home Insurance
17%
$291
HOA
0%
$0
Property Management
15%
$254
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$422