Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.17% first-year return on $191k initial cash invested.
-5.17%
Cash On Cash
5.02%
Cap Rate
0.86
DSCR
$7,070
Rent
-$824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,070 income − $7,894 expenses = $824 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.1%
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
$7,070
Total Expenses
$7,894
Mortgage P&I
56%
$3,989
Property Taxes
3%
$222
Home Insurance
4%
$289
HOA
0%
$0
Property Management
15%
$1,060
CapEx
4%
$283
Vacancy
0%
$0
Maintenance
4%
$283
Other
25%
$1,768