Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.82% first-year return on $192k initial cash invested.
-18.82%
Cash On Cash
1.75%
Cap Rate
0.3
DSCR
$4,052
Rent
-$3,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,052 income − $7,059 expenses = $3,007 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
$4,052
Total Expenses
$7,059
Mortgage P&I
100%
$4,049
Property Taxes
19%
$771
Home Insurance
7%
$294
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,013