Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.62% first-year return on $192k initial cash invested.
-20.62%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$3,859
Rent
-$3,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,859 income − $7,158 expenses = $3,299 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,285
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,859
Total Expenses
$7,158
Mortgage P&I
106%
$4,087
Property Taxes
23%
$879
Home Insurance
8%
$290
HOA
1%
$50
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$965