Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.7% first-year return on $191k initial cash invested.
-13.7%
Cash On Cash
2.82%
Cap Rate
0.49
DSCR
$4,285
Rent
-$2,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,285 income − $6,469 expenses = $2,184 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.0%
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
$4,285
Total Expenses
$6,469
Mortgage P&I
92%
$3,954
Property Taxes
4%
$170
Home Insurance
7%
$289
HOA
0%
$0
Property Management
15%
$643
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,071