Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.83% first-year return on $191k initial cash invested.
-19.83%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$3,418
Rent
-$3,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,418 income − $6,575 expenses = $3,157 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%
$8,242
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,418
Total Expenses
$6,575
Mortgage P&I
120%
$4,088
Property Taxes
17%
$566
Home Insurance
8%
$280
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854