Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.24% first-year return on $192k initial cash invested.
-16.24%
Cash On Cash
2.38%
Cap Rate
0.41
DSCR
$5,092
Rent
-$2,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,092 income − $7,684 expenses = $2,592 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$165k
Closing costs
1%
$8,262
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,092
Total Expenses
$7,684
Mortgage P&I
79%
$4,027
Property Taxes
14%
$737
Home Insurance
6%
$315
HOA
3%
$160
Property Management
15%
$764
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,273