Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.28% first-year return on $192k initial cash invested.
-20.28%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$3,222
Rent
-$3,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,222 income − $6,462 expenses = $3,240 out of pocket
Investment Breakdown
|
Purchase Price
$827k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$165k
Closing costs
1%
$8,274
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,222
Total Expenses
$6,462
Mortgage P&I
129%
$4,152
Property Taxes
14%
$465
Home Insurance
9%
$298
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806