Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.13% first-year return on $192k initial cash invested.
-30.13%
Cash On Cash
-0.9%
Cap Rate
-0.15
DSCR
$886
Rent
-$4,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$886 income − $5,703 expenses = $4,817 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
$886
Total Expenses
$5,703
Mortgage P&I
470%
$4,164
Property Taxes
84%
$741
Home Insurance
35%
$314
HOA
7%
$59
Property Management
15%
$133
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$222