Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.83% first-year return on $191k initial cash invested.
-26.83%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$1,457
Rent
-$4,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,457 income − $5,716 expenses = $4,259 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
$1,457
Total Expenses
$5,716
Mortgage P&I
284%
$4,143
Property Taxes
38%
$559
Home Insurance
22%
$315
HOA
0%
$0
Property Management
15%
$219
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$364