Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.07% first-year return on $189k initial cash invested.
-23.07%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$2,851
Rent
-$3,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,851 income − $6,487 expenses = $3,636 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,149
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,851
Total Expenses
$6,487
Mortgage P&I
145%
$4,120
Property Taxes
25%
$713
Home Insurance
10%
$285
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$713