Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.95% first-year return on $189k initial cash invested.
-34.95%
Cash On Cash
-1.99%
Cap Rate
-0.33
DSCR
$2,270
Rent
-$5,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,270 income − $7,788 expenses = $5,518 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
$2,270
Total Expenses
$7,788
Mortgage P&I
180%
$4,075
Property Taxes
22%
$500
Home Insurance
13%
$297
HOA
80%
$1,826
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568