Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.25% first-year return on $187k initial cash invested.
-19.25%
Cash On Cash
1.56%
Cap Rate
0.27
DSCR
$3,101
Rent
-$3,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,101 income − $6,102 expenses = $3,001 out of pocket
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,053
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,101
Total Expenses
$6,102
Mortgage P&I
127%
$3,924
Property Taxes
8%
$252
Home Insurance
9%
$289
HOA
5%
$149
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$775