Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.06% first-year return on $192k initial cash invested.
-15.06%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$4,749
Rent
-$2,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,749 income − $7,163 expenses = $2,414 out of pocket
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,305
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,749
Total Expenses
$7,163
Mortgage P&I
88%
$4,177
Property Taxes
9%
$413
Home Insurance
6%
$294
HOA
0%
$0
Property Management
15%
$712
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,187