Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.96% first-year return on $192k initial cash invested.
-20.96%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$3,418
Rent
-$3,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,418 income − $6,766 expenses = $3,348 out of pocket
Investment Breakdown
|
Purchase Price
$827k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$165k
Closing costs
1%
$8,271
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,418
Total Expenses
$6,766
Mortgage P&I
120%
$4,107
Property Taxes
22%
$756
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854