Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.95% first-year return on $188k initial cash invested.
-17.95%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$4,561
Rent
-$2,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,561 income − $7,374 expenses = $2,813 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
$4,561
Total Expenses
$7,374
Mortgage P&I
89%
$4,042
Property Taxes
15%
$691
Home Insurance
6%
$289
HOA
4%
$164
Property Management
15%
$684
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,140