Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.95% first-year return on $191k initial cash invested.
-15.95%
Cash On Cash
2.38%
Cap Rate
0.41
DSCR
$3,744
Rent
-$2,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,744 income − $6,286 expenses = $2,542 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,249
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,744
Total Expenses
$6,286
Mortgage P&I
108%
$4,026
Property Taxes
5%
$173
Home Insurance
8%
$289
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$936