Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.83% first-year return on $188k initial cash invested.
-12.83%
Cash On Cash
3.04%
Cap Rate
0.53
DSCR
$4,865
Rent
-$2,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,865 income − $6,873 expenses = $2,008 out of pocket
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,088
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,865
Total Expenses
$6,873
Mortgage P&I
79%
$3,859
Property Taxes
8%
$389
Home Insurance
6%
$289
HOA
0%
$0
Property Management
15%
$730
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,216