Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.17% first-year return on $189k initial cash invested.
-18.17%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$3,304
Rent
-$2,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,304 income − $6,166 expenses = $2,862 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,146
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,304
Total Expenses
$6,166
Mortgage P&I
122%
$4,032
Property Taxes
7%
$247
Home Insurance
9%
$301
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826