Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.19% first-year return on $189k initial cash invested.
-22.19%
Cash On Cash
0.84%
Cap Rate
0.15
DSCR
$3,651
Rent
-$3,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,651 income − $7,142 expenses = $3,491 out of pocket
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,132
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,651
Total Expenses
$7,142
Mortgage P&I
107%
$3,917
Property Taxes
24%
$865
Home Insurance
8%
$289
HOA
9%
$318
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$913