Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.3% first-year return on $188k initial cash invested.
-18.3%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$4,275
Rent
-$2,872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,275 income − $7,147 expenses = $2,872 out of pocket
Investment Breakdown
|
Purchase Price
$811k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,113
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,275
Total Expenses
$7,147
Mortgage P&I
96%
$4,124
Property Taxes
16%
$677
Home Insurance
7%
$294
HOA
0%
$0
Property Management
15%
$641
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,069