Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31% first-year return on $187k initial cash invested.
-31%
Cash On Cash
-1.16%
Cap Rate
-0.19
DSCR
$1,744
Rent
-$4,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,744 income − $6,574 expenses = $4,830 out of pocket
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,047
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,744
Total Expenses
$6,574
Mortgage P&I
229%
$3,985
Property Taxes
24%
$420
Home Insurance
17%
$297
HOA
59%
$1,034
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$436