Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.79% first-year return on $192k initial cash invested.
-20.79%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$3,649
Rent
-$3,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,649 income − $6,976 expenses = $3,327 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%
$8,289
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,649
Total Expenses
$6,976
Mortgage P&I
114%
$4,150
Property Taxes
22%
$785
Home Insurance
8%
$290
HOA
0%
$0
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$912