Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.2% first-year return on $189k initial cash invested.
-20.2%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$3,439
Rent
-$3,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,439 income − $6,623 expenses = $3,184 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
$3,439
Total Expenses
$6,623
Mortgage P&I
120%
$4,110
Property Taxes
17%
$576
Home Insurance
8%
$285
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860