Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.29% first-year return on $189k initial cash invested.
-20.29%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$3,102
Rent
-$3,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,102 income − $6,290 expenses = $3,188 out of pocket
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$162k
Closing costs
1%
$8,121
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,102
Total Expenses
$6,290
Mortgage P&I
133%
$4,120
Property Taxes
12%
$387
Home Insurance
9%
$294
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776