Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.16% first-year return on $189k initial cash invested.
-19.16%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$3,755
Rent
-$3,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,755 income − $6,766 expenses = $3,011 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$157k
Closing costs
1%
$7,835
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,755
Total Expenses
$6,766
Mortgage P&I
106%
$3,987
Property Taxes
19%
$697
Home Insurance
7%
$280
HOA
0%
$0
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$939