Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.73% first-year return on $192k initial cash invested.
-26.73%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$1,924
Rent
-$4,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,924 income − $6,206 expenses = $4,282 out of pocket
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,297
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,924
Total Expenses
$6,206
Mortgage P&I
221%
$4,250
Property Taxes
35%
$675
Home Insurance
15%
$297
HOA
3%
$60
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$481