Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.84% first-year return on $187k initial cash invested.
-21.84%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$3,093
Rent
-$3,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,093 income − $6,493 expenses = $3,400 out of pocket
Investment Breakdown
|
Purchase Price
$804k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,038
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,093
Total Expenses
$6,493
Mortgage P&I
128%
$3,961
Property Taxes
25%
$760
Home Insurance
9%
$287
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773