Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.27% first-year return on $188k initial cash invested.
-21.27%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$2,885
Rent
-$3,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,885 income − $6,219 expenses = $3,334 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,100
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,885
Total Expenses
$6,219
Mortgage P&I
143%
$4,122
Property Taxes
9%
$255
Home Insurance
10%
$284
HOA
6%
$174
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$721