Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.61% first-year return on $187k initial cash invested.
-28.61%
Cash On Cash
-0.37%
Cap Rate
-0.06
DSCR
$2,962
Rent
-$4,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,962 income − $7,432 expenses = $4,470 out of pocket
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,070
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,962
Total Expenses
$7,432
Mortgage P&I
139%
$4,104
Property Taxes
24%
$722
Home Insurance
9%
$280
HOA
31%
$906
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740