Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.37% first-year return on $188k initial cash invested.
-10.37%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$5,976
Rent
-$1,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,976 income − $7,598 expenses = $1,622 out of pocket
Investment Breakdown
|
Purchase Price
$808k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,082
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,976
Total Expenses
$7,598
Mortgage P&I
67%
$3,992
Property Taxes
8%
$449
Home Insurance
5%
$289
HOA
0%
$0
Property Management
15%
$896
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,494