Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.74% first-year return on $189k initial cash invested.
-14.74%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$4,781
Rent
-$2,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,781 income − $7,106 expenses = $2,325 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%
$8,157
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,781
Total Expenses
$7,106
Mortgage P&I
85%
$4,050
Property Taxes
9%
$442
Home Insurance
6%
$298
HOA
0%
$22
Property Management
15%
$717
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,195