Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.95% first-year return on $188k initial cash invested.
-24.95%
Cash On Cash
0.33%
Cap Rate
0.05
DSCR
$2,226
Rent
-$3,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,226 income − $6,139 expenses = $3,913 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,103
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,226
Total Expenses
$6,139
Mortgage P&I
182%
$4,045
Property Taxes
34%
$746
Home Insurance
13%
$280
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556