Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.61% first-year return on $188k initial cash invested.
-17.61%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$4,666
Rent
-$2,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,666 income − $7,426 expenses = $2,760 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
$4,666
Total Expenses
$7,426
Mortgage P&I
87%
$4,042
Property Taxes
15%
$691
Home Insurance
6%
$289
HOA
4%
$164
Property Management
15%
$700
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,166