Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.45% first-year return on $192k initial cash invested.
-26.45%
Cash On Cash
0.09%
Cap Rate
0.02
DSCR
$3,158
Rent
-$4,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,158 income − $7,384 expenses = $4,226 out of pocket
Investment Breakdown
|
Purchase Price
$827k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$165k
Closing costs
1%
$8,274
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,158
Total Expenses
$7,384
Mortgage P&I
132%
$4,163
Property Taxes
40%
$1,266
Home Insurance
9%
$297
HOA
5%
$142
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790