Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.31% first-year return on $194k initial cash invested.
-27.31%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$4,035
Rent
-$4,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,035 income − $8,442 expenses = $4,407 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,363
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,035
Total Expenses
$8,442
Mortgage P&I
114%
$4,597
Property Taxes
39%
$1,572
Home Insurance
8%
$304
HOA
1%
$33
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,009