Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23% first-year return on $188k initial cash invested.
-23%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$2,728
Rent
-$3,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,728 income − $6,338 expenses = $3,610 out of pocket
Investment Breakdown
|
Purchase Price
$811k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,112
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,728
Total Expenses
$6,338
Mortgage P&I
149%
$4,071
Property Taxes
25%
$669
Home Insurance
11%
$289
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682