Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.97% first-year return on $189k initial cash invested.
-11.97%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$5,082
Rent
-$1,886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,082 income − $6,968 expenses = $1,886 out of pocket
Investment Breakdown
|
Purchase Price
$814k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,144
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,082
Total Expenses
$6,968
Mortgage P&I
80%
$4,077
Property Taxes
3%
$138
Home Insurance
6%
$315
HOA
0%
$0
Property Management
15%
$762
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,270