Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.15% first-year return on $191k initial cash invested.
-21.15%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$3,172
Rent
-$3,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,172 income − $6,545 expenses = $3,373 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,256
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,172
Total Expenses
$6,545
Mortgage P&I
129%
$4,077
Property Taxes
17%
$539
Home Insurance
9%
$298
HOA
3%
$108
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$793