Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.36% first-year return on $192k initial cash invested.
-13.36%
Cash On Cash
3.03%
Cap Rate
0.52
DSCR
$5,367
Rent
-$2,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,367 income − $7,501 expenses = $2,134 out of pocket
Investment Breakdown
|
Purchase Price
$827k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$165k
Closing costs
1%
$8,270
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,367
Total Expenses
$7,501
Mortgage P&I
75%
$4,010
Property Taxes
11%
$608
Home Insurance
6%
$306
HOA
0%
$0
Property Management
15%
$805
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,342