Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.46% first-year return on $192k initial cash invested.
-19.46%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$3,854
Rent
-$3,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,854 income − $6,964 expenses = $3,110 out of pocket
Investment Breakdown
|
Purchase Price
$828k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,275
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,854
Total Expenses
$6,964
Mortgage P&I
105%
$4,049
Property Taxes
20%
$771
Home Insurance
8%
$294
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964