Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.6% first-year return on $189k initial cash invested.
-18.6%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$3,174
Rent
-$2,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,174 income − $6,104 expenses = $2,930 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
$3,174
Total Expenses
$6,104
Mortgage P&I
127%
$4,032
Property Taxes
8%
$247
Home Insurance
9%
$301
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794