Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.64% first-year return on $188k initial cash invested.
-22.64%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$3,504
Rent
-$3,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,504 income − $7,054 expenses = $3,550 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,101
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,504
Total Expenses
$7,054
Mortgage P&I
117%
$4,113
Property Taxes
19%
$664
Home Insurance
17%
$595
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876