Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.27% first-year return on $188k initial cash invested.
-8.27%
Cash On Cash
4.43%
Cap Rate
0.75
DSCR
$7,791
Rent
-$1,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,791 income − $9,089 expenses = $1,298 out of pocket
Investment Breakdown
|
Purchase Price
$811k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,107
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,791
Total Expenses
$9,089
Mortgage P&I
51%
$3,978
Property Taxes
9%
$732
Home Insurance
4%
$294
HOA
4%
$344
Property Management
15%
$1,169
CapEx
4%
$312
Vacancy
0%
$0
Maintenance
4%
$312
Other
25%
$1,948