Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.34% first-year return on $189k initial cash invested.
-17.34%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$3,164
Rent
-$2,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,164 income − $5,895 expenses = $2,731 out of pocket
Investment Breakdown
|
Purchase Price
$814k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,144
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,164
Total Expenses
$5,895
Mortgage P&I
125%
$3,961
Property Taxes
3%
$82
Home Insurance
9%
$289
HOA
1%
$43
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791