Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.02% first-year return on $191k initial cash invested.
-27.02%
Cash On Cash
-0.21%
Cap Rate
-0.04
DSCR
$1,054
Rent
-$4,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,054 income − $5,345 expenses = $4,291 out of pocket
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$164k
Closing costs
1%
$8,219
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,054
Total Expenses
$5,345
Mortgage P&I
389%
$4,102
Property Taxes
42%
$447
Home Insurance
28%
$290
HOA
0%
$0
Property Management
15%
$158
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$264