Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.7% first-year return on $192k initial cash invested.
-29.7%
Cash On Cash
-0.97%
Cap Rate
-0.17
DSCR
$1,372
Rent
-$4,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,372 income − $6,126 expenses = $4,754 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,291
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,372
Total Expenses
$6,126
Mortgage P&I
293%
$4,026
Property Taxes
78%
$1,069
Home Insurance
22%
$297
HOA
5%
$75
Property Management
15%
$206
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$343