Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.64% first-year return on $188k initial cash invested.
-21.64%
Cash On Cash
1.36%
Cap Rate
0.22
DSCR
$3,600
Rent
-$3,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,600 income − $6,998 expenses = $3,398 out of pocket
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,117
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,600
Total Expenses
$6,998
Mortgage P&I
116%
$4,173
Property Taxes
15%
$543
Home Insurance
8%
$302
HOA
7%
$252
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900