Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.44% first-year return on $189k initial cash invested.
-14.44%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$5,015
Rent
-$2,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,015 income − $7,291 expenses = $2,276 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,147
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,015
Total Expenses
$7,291
Mortgage P&I
82%
$4,110
Property Taxes
9%
$475
Home Insurance
6%
$298
HOA
0%
$0
Property Management
15%
$752
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,254