Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.31% first-year return on $187k initial cash invested.
-18.31%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$3,243
Rent
-$2,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $6,104 expenses = $2,861 out of pocket
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,071
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,243
Total Expenses
$6,104
Mortgage P&I
124%
$4,013
Property Taxes
6%
$208
Home Insurance
9%
$297
HOA
1%
$29
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811