Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.18% first-year return on $188k initial cash invested.
-26.18%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$2,556
Rent
-$4,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,556 income − $6,654 expenses = $4,098 out of pocket
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,088
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,556
Total Expenses
$6,654
Mortgage P&I
158%
$4,046
Property Taxes
33%
$833
Home Insurance
11%
$289
HOA
10%
$260
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639