Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.42% first-year return on $188k initial cash invested.
-22.42%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$2,624
Rent
-$3,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,624 income − $6,134 expenses = $3,510 out of pocket
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,090
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,624
Total Expenses
$6,134
Mortgage P&I
152%
$3,995
Property Taxes
23%
$596
Home Insurance
11%
$283
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656