Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.64% first-year return on $188k initial cash invested.
-21.64%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$4,272
Rent
-$3,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,272 income − $7,671 expenses = $3,399 out of pocket
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,119
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,272
Total Expenses
$7,671
Mortgage P&I
94%
$4,025
Property Taxes
26%
$1,103
Home Insurance
7%
$297
HOA
5%
$195
Property Management
15%
$641
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,068