Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.71% first-year return on $187k initial cash invested.
-10.71%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$5,301
Rent
-$1,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,301 income − $6,971 expenses = $1,670 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%
$8,049
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,301
Total Expenses
$6,971
Mortgage P&I
75%
$3,979
Property Taxes
3%
$156
Home Insurance
6%
$292
HOA
0%
$0
Property Management
15%
$795
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,325