Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.58% first-year return on $191k initial cash invested.
-23.58%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$2,419
Rent
-$3,762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,419 income − $6,181 expenses = $3,762 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,258
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,419
Total Expenses
$6,181
Mortgage P&I
171%
$4,139
Property Taxes
24%
$588
Home Insurance
12%
$292
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$605