Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.73% first-year return on $192k initial cash invested.
-27.73%
Cash On Cash
-0.19%
Cap Rate
-0.03
DSCR
$1,615
Rent
-$4,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,615 income − $6,058 expenses = $4,443 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
$1,615
Total Expenses
$6,058
Mortgage P&I
263%
$4,250
Property Taxes
42%
$675
Home Insurance
18%
$297
HOA
4%
$60
Property Management
15%
$242
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$404