Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.53% first-year return on $191k initial cash invested.
-17.53%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$4,304
Rent
-$2,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,304 income − $7,093 expenses = $2,789 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
$4,304
Total Expenses
$7,093
Mortgage P&I
95%
$4,102
Property Taxes
15%
$627
Home Insurance
7%
$298
HOA
0%
$0
Property Management
15%
$646
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,076