Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.97% first-year return on $192k initial cash invested.
-17.97%
Cash On Cash
2.62%
Cap Rate
0.4
DSCR
$5,093
Rent
-$2,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,093 income − $7,970 expenses = $2,877 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,289
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,093
Total Expenses
$7,970
Mortgage P&I
88%
$4,483
Property Taxes
15%
$744
Home Insurance
6%
$298
HOA
0%
$0
Property Management
15%
$764
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,273