Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.37% first-year return on $192k initial cash invested.
-18.37%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$4,212
Rent
-$2,934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,212 income − $7,146 expenses = $2,934 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
$4,212
Total Expenses
$7,146
Mortgage P&I
98%
$4,107
Property Taxes
18%
$756
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$632
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,053