Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.91% first-year return on $189k initial cash invested.
-21.91%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$2,172
Rent
-$3,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,172 income − $5,624 expenses = $3,452 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,145
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,172
Total Expenses
$5,624
Mortgage P&I
187%
$4,053
Property Taxes
11%
$234
Home Insurance
14%
$294
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$543