Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.6% first-year return on $192k initial cash invested.
-12.6%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$5,862
Rent
-$2,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,862 income − $7,879 expenses = $2,017 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,290
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,862
Total Expenses
$7,879
Mortgage P&I
71%
$4,152
Property Taxes
11%
$624
Home Insurance
5%
$290
HOA
0%
$0
Property Management
15%
$879
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,466