Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.26% first-year return on $191k initial cash invested.
-22.26%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$2,855
Rent
-$3,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,855 income − $6,397 expenses = $3,542 out of pocket
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,236
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,855
Total Expenses
$6,397
Mortgage P&I
144%
$4,102
Property Taxes
22%
$627
Home Insurance
10%
$298
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714