Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.75% first-year return on $188k initial cash invested.
-22.75%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$2,894
Rent
-$3,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,894 income − $6,461 expenses = $3,567 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
$2,894
Total Expenses
$6,461
Mortgage P&I
140%
$4,045
Property Taxes
26%
$746
Home Insurance
10%
$280
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724