Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.44% first-year return on $191k initial cash invested.
-26.44%
Cash On Cash
-0.42%
Cap Rate
-0.07
DSCR
$1,075
Rent
-$4,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,075 income − $5,287 expenses = $4,212 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$154k
Closing costs
1%
$7,675
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$1,075
Total Expenses
$5,287
Mortgage P&I
363%
$3,900
Property Taxes
55%
$595
Home Insurance
26%
$276
HOA
0%
$0
Property Management
15%
$161
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$269