Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.46% first-year return on $192k initial cash invested.
-27.46%
Cash On Cash
0.29%
Cap Rate
0.04
DSCR
$1,928
Rent
-$4,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,928 income − $6,323 expenses = $4,395 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,287
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,928
Total Expenses
$6,323
Mortgage P&I
234%
$4,517
Property Taxes
26%
$494
Home Insurance
16%
$304
HOA
4%
$83
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482