Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.49% first-year return on $188k initial cash invested.
-22.49%
Cash On Cash
0.81%
Cap Rate
0.14
DSCR
$3,073
Rent
-$3,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,073 income − $6,593 expenses = $3,520 out of pocket
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,086
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,073
Total Expenses
$6,593
Mortgage P&I
128%
$3,942
Property Taxes
25%
$776
Home Insurance
9%
$290
HOA
4%
$110
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768