Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.58% first-year return on $193k initial cash invested.
-23.58%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$3,078
Rent
-$3,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,078 income − $6,874 expenses = $3,796 out of pocket
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,342
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,078
Total Expenses
$6,874
Mortgage P&I
135%
$4,150
Property Taxes
31%
$956
Home Insurance
9%
$290
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770