Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.43% first-year return on $189k initial cash invested.
-23.43%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$2,542
Rent
-$3,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,542 income − $6,225 expenses = $3,683 out of pocket
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,125
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,542
Total Expenses
$6,225
Mortgage P&I
157%
$3,993
Property Taxes
19%
$491
Home Insurance
11%
$289
HOA
9%
$231
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636