Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.28% first-year return on $194k initial cash invested.
-25.28%
Cash On Cash
0.51%
Cap Rate
0.08
DSCR
$3,531
Rent
-$4,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,531 income − $7,616 expenses = $4,085 out of pocket
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,378
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,531
Total Expenses
$7,616
Mortgage P&I
122%
$4,302
Property Taxes
23%
$821
Home Insurance
8%
$297
HOA
14%
$501
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$883