Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.92% first-year return on $189k initial cash invested.
-25.92%
Cash On Cash
-0.02%
Cap Rate
0
DSCR
$1,785
Rent
-$4,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,785 income − $5,860 expenses = $4,075 out of pocket
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,125
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,785
Total Expenses
$5,860
Mortgage P&I
224%
$3,993
Property Taxes
28%
$491
Home Insurance
16%
$289
HOA
13%
$231
Property Management
15%
$268
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$446