Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.65% first-year return on $188k initial cash invested.
-25.65%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$2,245
Rent
-$4,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,245 income − $6,254 expenses = $4,009 out of pocket
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$161k
Closing costs
1%
$8,073
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,245
Total Expenses
$6,254
Mortgage P&I
181%
$4,065
Property Taxes
37%
$831
Home Insurance
12%
$280
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$561