Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.42% first-year return on $192k initial cash invested.
-21.42%
Cash On Cash
1.16%
Cap Rate
0.19
DSCR
$2,843
Rent
-$3,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,843 income − $6,263 expenses = $3,420 out of pocket
Investment Breakdown
|
Purchase Price
$827k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$165k
Closing costs
1%
$8,265
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,843
Total Expenses
$6,263
Mortgage P&I
144%
$4,106
Property Taxes
17%
$495
Home Insurance
10%
$297
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711