Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.83% first-year return on $188k initial cash invested.
-23.83%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$2,370
Rent
-$3,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,370 income − $6,103 expenses = $3,733 out of pocket
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,093
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,370
Total Expenses
$6,103
Mortgage P&I
165%
$3,916
Property Taxes
32%
$769
Home Insurance
12%
$280
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592