Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.53% first-year return on $191k initial cash invested.
-23.53%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$2,438
Rent
-$3,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,438 income − $6,191 expenses = $3,753 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
$2,438
Total Expenses
$6,191
Mortgage P&I
170%
$4,139
Property Taxes
24%
$588
Home Insurance
12%
$292
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610