Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.36% first-year return on $192k initial cash invested.
-22.36%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$1,962
Rent
-$3,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,962 income − $5,542 expenses = $3,580 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
$1,962
Total Expenses
$5,542
Mortgage P&I
210%
$4,115
Property Taxes
10%
$189
Home Insurance
15%
$298
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490