Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.06% first-year return on $188k initial cash invested.
-15.06%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$4,311
Rent
-$2,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,311 income − $6,676 expenses = $2,365 out of pocket
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,119
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,311
Total Expenses
$6,676
Mortgage P&I
92%
$3,949
Property Taxes
9%
$396
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$647
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,078