Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.52% first-year return on $192k initial cash invested.
-25.52%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$2,498
Rent
-$4,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $6,585 expenses = $4,087 out of pocket
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,296
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,498
Total Expenses
$6,585
Mortgage P&I
170%
$4,234
Property Taxes
34%
$848
Home Insurance
12%
$304
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624