Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.6% first-year return on $192k initial cash invested.
-23.6%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$1,911
Rent
-$3,782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,911 income − $5,693 expenses = $3,782 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
$1,911
Total Expenses
$5,693
Mortgage P&I
214%
$4,088
Property Taxes
21%
$398
Home Insurance
15%
$290
HOA
0%
$0
Property Management
15%
$287
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$478