Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.97% first-year return on $187k initial cash invested.
-11.97%
Cash On Cash
3.44%
Cap Rate
0.58
DSCR
$4,926
Rent
-$1,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,926 income − $6,792 expenses = $1,866 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
$4,926
Total Expenses
$6,792
Mortgage P&I
81%
$3,979
Property Taxes
3%
$156
Home Insurance
6%
$292
HOA
0%
$0
Property Management
15%
$739
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,232