Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.21% first-year return on $188k initial cash invested.
-23.21%
Cash On Cash
1.48%
Cap Rate
0.22
DSCR
$3,920
Rent
-$3,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,920 income − $7,555 expenses = $3,635 out of pocket
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,092
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,920
Total Expenses
$7,555
Mortgage P&I
114%
$4,475
Property Taxes
22%
$881
Home Insurance
7%
$289
HOA
1%
$28
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$980