Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -35.13% first-year return on $189k initial cash invested.
-35.13%
Cash On Cash
-2.03%
Cap Rate
-0.34
DSCR
$2,216
Rent
-$5,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,216 income − $7,762 expenses = $5,546 out of pocket
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,165
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,216
Total Expenses
$7,762
Mortgage P&I
184%
$4,075
Property Taxes
23%
$500
Home Insurance
13%
$297
HOA
82%
$1,826
Property Management
15%
$332
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554