Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.85% first-year return on $192k initial cash invested.
-22.85%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$2,513
Rent
-$3,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,513 income − $6,166 expenses = $3,653 out of pocket
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$171k
Closing costs
1%
$8,565
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$2,513
Total Expenses
$6,166
Mortgage P&I
173%
$4,345
Property Taxes
12%
$308
Home Insurance
12%
$306
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$628