Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.16% first-year return on $191k initial cash invested.
-21.16%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$3,813
Rent
-$3,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,813 income − $7,177 expenses = $3,364 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,226
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,813
Total Expenses
$7,177
Mortgage P&I
111%
$4,219
Property Taxes
22%
$829
Home Insurance
8%
$298
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$953