Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.88% first-year return on $192k initial cash invested.
-18.88%
Cash On Cash
1.56%
Cap Rate
0.27
DSCR
$3,091
Rent
-$3,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,091 income − $6,113 expenses = $3,022 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.0%
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
$3,091
Total Expenses
$6,113
Mortgage P&I
129%
$3,975
Property Taxes
11%
$353
Home Insurance
9%
$290
HOA
0%
$10
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773