Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.94% first-year return on $188k initial cash invested.
-22.94%
Cash On Cash
0.8%
Cap Rate
0.14
DSCR
$3,397
Rent
-$3,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,397 income − $6,997 expenses = $3,600 out of pocket
Investment Breakdown
|
Purchase Price
$811k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,110
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,397
Total Expenses
$6,997
Mortgage P&I
118%
$4,005
Property Taxes
32%
$1,072
Home Insurance
9%
$289
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$849