Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.25% first-year return on $187k initial cash invested.
-20.25%
Cash On Cash
1.67%
Cap Rate
0.27
DSCR
$4,141
Rent
-$3,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,141 income − $7,300 expenses = $3,159 out of pocket
Investment Breakdown
|
Purchase Price
$806k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,058
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,141
Total Expenses
$7,300
Mortgage P&I
99%
$4,113
Property Taxes
22%
$909
Home Insurance
7%
$290
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,035