Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.79% first-year return on $191k initial cash invested.
-21.79%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$2,882
Rent
-$3,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,882 income − $6,351 expenses = $3,469 out of pocket
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,242
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,882
Total Expenses
$6,351
Mortgage P&I
144%
$4,159
Property Taxes
18%
$512
Home Insurance
10%
$298
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720