Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.69% first-year return on $189k initial cash invested.
-17.69%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$3,888
Rent
-$2,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,888 income − $6,679 expenses = $2,791 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
$3,888
Total Expenses
$6,679
Mortgage P&I
104%
$4,050
Property Taxes
11%
$442
Home Insurance
8%
$298
HOA
1%
$22
Property Management
15%
$583
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$972