Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.52% first-year return on $189k initial cash invested.
-18.52%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$3,532
Rent
-$2,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,532 income − $6,448 expenses = $2,916 out of pocket
Investment Breakdown
|
Purchase Price
$814k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,140
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,532
Total Expenses
$6,448
Mortgage P&I
117%
$4,137
Property Taxes
8%
$275
Home Insurance
10%
$341
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$883