Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.97% first-year return on $189k initial cash invested.
-19.97%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$3,507
Rent
-$3,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,507 income − $6,654 expenses = $3,147 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%
$8,150
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,507
Total Expenses
$6,654
Mortgage P&I
117%
$4,110
Property Taxes
16%
$576
Home Insurance
8%
$285
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$877