Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.68% first-year return on $194k initial cash invested.
-26.68%
Cash On Cash
0.61%
Cap Rate
0.09
DSCR
$2,782
Rent
-$4,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $7,086 expenses = $4,304 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,360
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,782
Total Expenses
$7,086
Mortgage P&I
166%
$4,619
Property Taxes
29%
$817
Home Insurance
11%
$315
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696