Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.47% first-year return on $191k initial cash invested.
-24.47%
Cash On Cash
0.52%
Cap Rate
0.08
DSCR
$1,587
Rent
-$3,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,587 income − $5,482 expenses = $3,895 out of pocket
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,240
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,587
Total Expenses
$5,482
Mortgage P&I
264%
$4,187
Property Taxes
15%
$237
Home Insurance
19%
$297
HOA
0%
$0
Property Management
15%
$238
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$397