Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.29% first-year return on $189k initial cash invested.
-23.29%
Cash On Cash
0.51%
Cap Rate
0.08
DSCR
$1,977
Rent
-$3,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,977 income − $5,637 expenses = $3,660 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$157k
Closing costs
1%
$7,838
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$1,977
Total Expenses
$5,637
Mortgage P&I
198%
$3,911
Property Taxes
25%
$497
Home Insurance
14%
$280
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$494