Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.84% first-year return on $191k initial cash invested.
-9.84%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$5,864
Rent
-$1,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,864 income − $7,432 expenses = $1,568 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,864
Total Expenses
$7,432
Mortgage P&I
70%
$4,082
Property Taxes
4%
$245
Home Insurance
5%
$289
HOA
0%
$0
Property Management
15%
$880
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,466