Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.27% first-year return on $188k initial cash invested.
-18.27%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$3,119
Rent
-$2,857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,119 income − $5,976 expenses = $2,857 out of pocket
Investment Breakdown
|
Purchase Price
$808k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,080
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,119
Total Expenses
$5,976
Mortgage P&I
127%
$3,959
Property Taxes
8%
$236
Home Insurance
9%
$283
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$780