Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.47% first-year return on $189k initial cash invested.
-13.47%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$4,631
Rent
-$2,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,631 income − $6,753 expenses = $2,122 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
$4,631
Total Expenses
$6,753
Mortgage P&I
88%
$4,077
Property Taxes
3%
$138
Home Insurance
7%
$315
HOA
0%
$0
Property Management
15%
$695
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,158