Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.09% first-year return on $192k initial cash invested.
-31.09%
Cash On Cash
-1.13%
Cap Rate
-0.19
DSCR
$592
Rent
-$4,971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$592 income − $5,563 expenses = $4,971 out of pocket
Investment Breakdown
|
Purchase Price
$828k
Downpayment
20.0%
Interest Rate
6.5%
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
$592
Total Expenses
$5,563
Mortgage P&I
703%
$4,164
Property Taxes
125%
$741
Home Insurance
53%
$314
HOA
10%
$59
Property Management
15%
$89
CapEx
4%
$24
Vacancy
0%
$0
Maintenance
4%
$24
Other
25%
$148