Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.36% first-year return on $191k initial cash invested.
-22.36%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$2,665
Rent
-$3,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,665 income − $6,232 expenses = $3,567 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,257
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,665
Total Expenses
$6,232
Mortgage P&I
154%
$4,091
Property Taxes
21%
$563
Home Insurance
11%
$298
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666