Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.95% first-year return on $191k initial cash invested.
-21.95%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$2,762
Rent
-$3,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,762 income − $6,258 expenses = $3,496 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
$2,762
Total Expenses
$6,258
Mortgage P&I
148%
$4,088
Property Taxes
20%
$566
Home Insurance
10%
$280
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690