Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.8% first-year return on $188k initial cash invested.
-17.8%
Cash On Cash
1.91%
Cap Rate
0.33
DSCR
$3,355
Rent
-$2,787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,355 income − $6,142 expenses = $2,787 out of pocket
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,092
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,355
Total Expenses
$6,142
Mortgage P&I
118%
$3,942
Property Taxes
9%
$292
Home Insurance
9%
$298
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$839