Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.35% first-year return on $188k initial cash invested.
-28.35%
Cash On Cash
-0.39%
Cap Rate
-0.06
DSCR
$1,784
Rent
-$4,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,784 income − $6,228 expenses = $4,444 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,101
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,784
Total Expenses
$6,228
Mortgage P&I
231%
$4,113
Property Taxes
37%
$664
Home Insurance
33%
$595
HOA
0%
$0
Property Management
15%
$268
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$446