Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.73% first-year return on $192k initial cash invested.
-25.73%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$2,093
Rent
-$4,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,093 income − $6,208 expenses = $4,115 out of pocket
Investment Breakdown
|
Purchase Price
$828k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,280
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,093
Total Expenses
$6,208
Mortgage P&I
193%
$4,043
Property Taxes
32%
$671
Home Insurance
14%
$294
HOA
9%
$195
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$523