Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.49% first-year return on $188k initial cash invested.
-28.49%
Cash On Cash
-0.41%
Cap Rate
-0.07
DSCR
$2,029
Rent
-$4,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,029 income − $6,499 expenses = $4,470 out of pocket
Investment Breakdown
|
Purchase Price
$811k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,109
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,029
Total Expenses
$6,499
Mortgage P&I
203%
$4,110
Property Taxes
56%
$1,136
Home Insurance
14%
$280
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$507