Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.6% first-year return on $188k initial cash invested.
-15.6%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$5,272
Rent
-$2,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,272 income − $7,717 expenses = $2,445 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
$5,272
Total Expenses
$7,717
Mortgage P&I
77%
$4,042
Property Taxes
13%
$691
Home Insurance
5%
$289
HOA
3%
$164
Property Management
15%
$791
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,318