Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.55% first-year return on $192k initial cash invested.
-21.55%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$3,873
Rent
-$3,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,873 income − $7,329 expenses = $3,456 out of pocket
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,307
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,873
Total Expenses
$7,329
Mortgage P&I
103%
$3,990
Property Taxes
16%
$603
Home Insurance
8%
$297
HOA
15%
$580
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968