Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.04% first-year return on $192k initial cash invested.
-27.04%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$1,660
Rent
-$4,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,660 income − $5,990 expenses = $4,330 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,294
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,660
Total Expenses
$5,990
Mortgage P&I
254%
$4,221
Property Taxes
36%
$604
Home Insurance
18%
$298
HOA
4%
$71
Property Management
15%
$249
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$415