Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.03% first-year return on $188k initial cash invested.
-20.03%
Cash On Cash
1.67%
Cap Rate
0.27
DSCR
$3,751
Rent
-$3,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,751 income − $6,896 expenses = $3,145 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
$3,751
Total Expenses
$6,896
Mortgage P&I
110%
$4,124
Property Taxes
18%
$677
Home Insurance
8%
$294
HOA
0%
$0
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938