Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.93% first-year return on $189k initial cash invested.
-17.93%
Cash On Cash
2.04%
Cap Rate
0.35
DSCR
$4,985
Rent
-$2,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,985 income − $7,803 expenses = $2,818 out of pocket
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$162k
Closing costs
1%
$8,122
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,985
Total Expenses
$7,803
Mortgage P&I
80%
$3,999
Property Taxes
18%
$880
Home Insurance
6%
$306
HOA
5%
$226
Property Management
15%
$748
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,246