Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.63% first-year return on $188k initial cash invested.
-19.63%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$3,564
Rent
-$3,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,564 income − $6,640 expenses = $3,076 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,099
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,564
Total Expenses
$6,640
Mortgage P&I
114%
$4,065
Property Taxes
10%
$350
Home Insurance
8%
$297
HOA
6%
$216
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$891