Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.87% first-year return on $191k initial cash invested.
-22.87%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$2,742
Rent
-$3,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,742 income − $6,390 expenses = $3,648 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,256
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,742
Total Expenses
$6,390
Mortgage P&I
153%
$4,207
Property Taxes
21%
$572
Home Insurance
11%
$294
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686