Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.04% first-year return on $193k initial cash invested.
-24.04%
Cash On Cash
1.46%
Cap Rate
0.21
DSCR
$3,208
Rent
-$3,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,208 income − $7,082 expenses = $3,874 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,208
Total Expenses
$7,082
Mortgage P&I
148%
$4,763
Property Taxes
11%
$357
Home Insurance
9%
$303
HOA
4%
$120
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802