Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.47% first-year return on $188k initial cash invested.
-24.47%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$2,034
Rent
-$3,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,034 income − $5,863 expenses = $3,829 out of pocket
Investment Breakdown
|
Purchase Price
$808k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,083
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,034
Total Expenses
$5,863
Mortgage P&I
192%
$3,908
Property Taxes
35%
$704
Home Insurance
14%
$276
HOA
0%
$0
Property Management
15%
$305
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$508