Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.58% first-year return on $191k initial cash invested.
-17.58%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$4,280
Rent
-$2,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,280 income − $7,071 expenses = $2,791 out of pocket
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$164k
Closing costs
1%
$8,215
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,280
Total Expenses
$7,071
Mortgage P&I
97%
$4,143
Property Taxes
13%
$559
Home Insurance
7%
$315
HOA
0%
$0
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,070