Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.08% first-year return on $192k initial cash invested.
-24.08%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$1,761
Rent
-$3,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,761 income − $5,620 expenses = $3,859 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
$1,761
Total Expenses
$5,620
Mortgage P&I
232%
$4,088
Property Taxes
23%
$398
Home Insurance
16%
$290
HOA
0%
$0
Property Management
15%
$264
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$440