Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.68% first-year return on $191k initial cash invested.
-27.68%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$1,819
Rent
-$4,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,819 income − $6,230 expenses = $4,411 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,819
Total Expenses
$6,230
Mortgage P&I
248%
$4,502
Property Taxes
31%
$565
Home Insurance
16%
$289
HOA
0%
$0
Property Management
15%
$273
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$455