Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.67% first-year return on $194k initial cash invested.
-13.67%
Cash On Cash
2.9%
Cap Rate
0.5
DSCR
$4,435
Rent
-$2,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,435 income − $6,642 expenses = $2,207 out of pocket
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,367
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,435
Total Expenses
$6,642
Mortgage P&I
91%
$4,049
Property Taxes
4%
$175
Home Insurance
7%
$290
HOA
0%
$0
Property Management
15%
$665
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,109