Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.21% first-year return on $189k initial cash invested.
-26.21%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$2,589
Rent
-$4,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,589 income − $6,722 expenses = $4,133 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,152
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,589
Total Expenses
$6,722
Mortgage P&I
157%
$4,065
Property Taxes
45%
$1,169
Home Insurance
9%
$245
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$647