Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.08% first-year return on $188k initial cash invested.
-25.08%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$3,229
Rent
-$3,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,229 income − $7,169 expenses = $3,940 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
$3,229
Total Expenses
$7,169
Mortgage P&I
125%
$4,025
Property Taxes
34%
$1,103
Home Insurance
9%
$297
HOA
6%
$195
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807