Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.92% first-year return on $192k initial cash invested.
-23.92%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$1,909
Rent
-$3,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,909 income − $5,738 expenses = $3,829 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,290
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,909
Total Expenses
$5,738
Mortgage P&I
217%
$4,138
Property Taxes
18%
$348
Home Insurance
15%
$290
HOA
2%
$47
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$477