Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.83% first-year return on $188k initial cash invested.
-18.83%
Cash On Cash
2.2%
Cap Rate
0.35
DSCR
$4,067
Rent
-$2,957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,067 income − $7,024 expenses = $2,957 out of pocket
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,118
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,067
Total Expenses
$7,024
Mortgage P&I
105%
$4,282
Property Taxes
10%
$395
Home Insurance
7%
$294
HOA
2%
$100
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,017