Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.61% first-year return on $193k initial cash invested.
-24.61%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$2,905
Rent
-$3,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,905 income − $6,853 expenses = $3,948 out of pocket
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,311
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,905
Total Expenses
$6,853
Mortgage P&I
141%
$4,089
Property Taxes
32%
$916
Home Insurance
16%
$454
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726