Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.81% first-year return on $188k initial cash invested.
-19.81%
Cash On Cash
1.4%
Cap Rate
0.24
DSCR
$2,686
Rent
-$3,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,686 income − $5,796 expenses = $3,110 out of pocket
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,115
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,686
Total Expenses
$5,796
Mortgage P&I
147%
$3,950
Property Taxes
10%
$259
Home Insurance
11%
$298
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$672