Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.07% first-year return on $192k initial cash invested.
-18.07%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$3,834
Rent
-$2,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,834 income − $6,727 expenses = $2,893 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%
$8,293
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,834
Total Expenses
$6,727
Mortgage P&I
107%
$4,108
Property Taxes
13%
$482
Home Insurance
8%
$298
HOA
0%
$0
Property Management
15%
$575
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$958