Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.93% first-year return on $189k initial cash invested.
-23.93%
Cash On Cash
1.24%
Cap Rate
0.19
DSCR
$3,483
Rent
-$3,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,483 income − $7,257 expenses = $3,774 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,153
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,483
Total Expenses
$7,257
Mortgage P&I
128%
$4,475
Property Taxes
23%
$814
Home Insurance
9%
$297
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$871