Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.43% first-year return on $192k initial cash invested.
-23.43%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$1,967
Rent
-$3,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,967 income − $5,721 expenses = $3,754 out of pocket
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,300
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,967
Total Expenses
$5,721
Mortgage P&I
208%
$4,088
Property Taxes
20%
$398
Home Insurance
15%
$290
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492