Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.61% first-year return on $187k initial cash invested.
-21.61%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$2,627
Rent
-$3,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,627 income − $5,990 expenses = $3,363 out of pocket
Investment Breakdown
|
Purchase Price
$804k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,035
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,627
Total Expenses
$5,990
Mortgage P&I
155%
$4,067
Property Taxes
14%
$373
Home Insurance
11%
$289
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$657