Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.38% first-year return on $188k initial cash invested.
-17.38%
Cash On Cash
2.58%
Cap Rate
0.39
DSCR
$4,826
Rent
-$2,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,826 income − $7,546 expenses = $2,720 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$150k
Closing costs
1%
$7,516
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$4,826
Total Expenses
$7,546
Mortgage P&I
86%
$4,143
Property Taxes
17%
$824
Home Insurance
5%
$263
HOA
0%
$0
Property Management
15%
$724
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,206