Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.44% first-year return on $187k initial cash invested.
-30.44%
Cash On Cash
-1.02%
Cap Rate
-0.17
DSCR
$1,906
Rent
-$4,744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,906 income − $6,650 expenses = $4,744 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
$1,906
Total Expenses
$6,650
Mortgage P&I
209%
$3,985
Property Taxes
22%
$420
Home Insurance
16%
$297
HOA
54%
$1,034
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$476