Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.11% first-year return on $188k initial cash invested.
-27.11%
Cash On Cash
-0.16%
Cap Rate
-0.03
DSCR
$2,276
Rent
-$4,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,276 income − $6,520 expenses = $4,244 out of pocket
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,088
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,276
Total Expenses
$6,520
Mortgage P&I
178%
$4,046
Property Taxes
37%
$833
Home Insurance
13%
$289
HOA
11%
$260
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$569