Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.56% first-year return on $189k initial cash invested.
-22.56%
Cash On Cash
0.68%
Cap Rate
0.12
DSCR
$2,294
Rent
-$3,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,294 income − $5,845 expenses = $3,551 out of pocket
Investment Breakdown
|
Purchase Price
$814k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,138
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,294
Total Expenses
$5,845
Mortgage P&I
171%
$3,918
Property Taxes
24%
$545
Home Insurance
12%
$280
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574