Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.25% first-year return on $191k initial cash invested.
-15.25%
Cash On Cash
3.13%
Cap Rate
0.5
DSCR
$6,818
Rent
-$2,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,818 income − $9,243 expenses = $2,425 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,227
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,818
Total Expenses
$9,243
Mortgage P&I
63%
$4,296
Property Taxes
16%
$1,116
Home Insurance
8%
$558
HOA
0%
$0
Property Management
15%
$1,023
CapEx
4%
$273
Vacancy
0%
$0
Maintenance
4%
$273
Other
25%
$1,704