Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.31% first-year return on $187k initial cash invested.
-21.31%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$3,171
Rent
-$3,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,171 income − $6,493 expenses = $3,322 out of pocket
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,050
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,171
Total Expenses
$6,493
Mortgage P&I
125%
$3,956
Property Taxes
20%
$636
Home Insurance
9%
$282
HOA
3%
$96
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$793