Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.62% first-year return on $191k initial cash invested.
-14.62%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$5,723
Rent
-$2,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,723 income − $8,055 expenses = $2,332 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$159k
Closing costs
1%
$7,973
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,723
Total Expenses
$8,055
Mortgage P&I
70%
$4,022
Property Taxes
17%
$976
Home Insurance
5%
$310
HOA
0%
$0
Property Management
15%
$858
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,431