Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.41% first-year return on $187k initial cash invested.
-19.41%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$2,684
Rent
-$3,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,684 income − $5,707 expenses = $3,023 out of pocket
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$149k
Closing costs
1%
$7,471
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$2,684
Total Expenses
$5,707
Mortgage P&I
134%
$3,609
Property Taxes
20%
$548
Home Insurance
10%
$262
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$671