Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.97% first-year return on $191k initial cash invested.
-25.97%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$1,924
Rent
-$4,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,924 income − $6,064 expenses = $4,140 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,253
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,924
Total Expenses
$6,064
Mortgage P&I
216%
$4,151
Property Taxes
36%
$695
Home Insurance
15%
$294
HOA
0%
$0
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$481