Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.66% first-year return on $191k initial cash invested.
-21.66%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$2,542
Rent
-$3,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,542 income − $5,987 expenses = $3,445 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,231
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,542
Total Expenses
$5,987
Mortgage P&I
159%
$4,038
Property Taxes
17%
$438
Home Insurance
11%
$290
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636