Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.29% first-year return on $188k initial cash invested.
-22.29%
Cash On Cash
1.9%
Cap Rate
0.28
DSCR
$4,532
Rent
-$3,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,532 income − $8,032 expenses = $3,500 out of pocket
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,117
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,532
Total Expenses
$8,032
Mortgage P&I
102%
$4,601
Property Taxes
19%
$860
Home Insurance
7%
$306
HOA
2%
$90
Property Management
15%
$680
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,133