Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.21% first-year return on $191k initial cash invested.
-22.21%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$2,836
Rent
-$3,543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,836 income − $6,379 expenses = $3,543 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
$2,836
Total Expenses
$6,379
Mortgage P&I
146%
$4,139
Property Taxes
21%
$588
Home Insurance
10%
$292
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709