Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.98% first-year return on $192k initial cash invested.
-24.98%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$1,917
Rent
-$4,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,917 income − $5,919 expenses = $4,002 out of pocket
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,298
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,917
Total Expenses
$5,919
Mortgage P&I
218%
$4,178
Property Taxes
27%
$526
Home Insurance
15%
$294
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$479