Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.74% first-year return on $191k initial cash invested.
-16.74%
Cash On Cash
2.19%
Cap Rate
0.38
DSCR
$4,097
Rent
-$2,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,097 income − $6,764 expenses = $2,667 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,245
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,097
Total Expenses
$6,764
Mortgage P&I
98%
$4,007
Property Taxes
12%
$491
Home Insurance
7%
$276
HOA
1%
$23
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,024