Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.84% first-year return on $188k initial cash invested.
-21.84%
Cash On Cash
1.14%
Cap Rate
0.18
DSCR
$2,912
Rent
-$3,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,912 income − $6,337 expenses = $3,425 out of pocket
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$156k
Closing costs
1%
$7,819
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$2,912
Total Expenses
$6,337
Mortgage P&I
139%
$4,053
Property Taxes
21%
$612
Home Insurance
9%
$275
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$728