Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.74% first-year return on $189k initial cash invested.
-29.74%
Cash On Cash
-0.16%
Cap Rate
-0.02
DSCR
$1,701
Rent
-$4,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,701 income − $6,395 expenses = $4,694 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,163
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,701
Total Expenses
$6,395
Mortgage P&I
265%
$4,514
Property Taxes
31%
$528
Home Insurance
17%
$287
HOA
15%
$250
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$425