Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.75% first-year return on $189k initial cash invested.
-34.75%
Cash On Cash
-1.94%
Cap Rate
-0.32
DSCR
$2,329
Rent
-$5,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,329 income − $7,815 expenses = $5,486 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
$2,329
Total Expenses
$7,815
Mortgage P&I
175%
$4,075
Property Taxes
21%
$500
Home Insurance
13%
$297
HOA
78%
$1,826
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582