Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.61% first-year return on $191k initial cash invested.
-30.61%
Cash On Cash
-1.04%
Cap Rate
-0.17
DSCR
$0
Rent
-$4,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,878 expenses = $4,878 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,878
Mortgage P&I
41640000%
$4,164
Property Taxes
3750000%
$375
Home Insurance
2890000%
$289
HOA
500000%
$50
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0