Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.38% first-year return on $189k initial cash invested.
-15.38%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$5,295
Rent
-$2,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,295 income − $7,722 expenses = $2,427 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,162
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,295
Total Expenses
$7,722
Mortgage P&I
76%
$4,042
Property Taxes
15%
$790
Home Insurance
6%
$298
HOA
1%
$50
Property Management
15%
$794
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,324