Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.27% first-year return on $192k initial cash invested.
-23.27%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$3,326
Rent
-$3,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,326 income − $7,055 expenses = $3,729 out of pocket
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,301
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,326
Total Expenses
$7,055
Mortgage P&I
123%
$4,099
Property Taxes
32%
$1,053
Home Insurance
9%
$306
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832