Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.7% first-year return on $192k initial cash invested.
-22.7%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$1,858
Rent
-$3,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,858 income − $5,493 expenses = $3,635 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%
$8,292
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,858
Total Expenses
$5,493
Mortgage P&I
221%
$4,115
Property Taxes
10%
$189
Home Insurance
16%
$298
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464