Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.08% first-year return on $188k initial cash invested.
-14.08%
Cash On Cash
2.84%
Cap Rate
0.49
DSCR
$5,165
Rent
-$2,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,165 income − $7,368 expenses = $2,203 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
$5,165
Total Expenses
$7,368
Mortgage P&I
76%
$3,908
Property Taxes
14%
$704
Home Insurance
5%
$276
HOA
0%
$0
Property Management
15%
$775
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,291