Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.44% first-year return on $187k initial cash invested.
-20.44%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$3,057
Rent
-$3,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,057 income − $6,245 expenses = $3,188 out of pocket
Investment Breakdown
|
Purchase Price
$806k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,055
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,057
Total Expenses
$6,245
Mortgage P&I
134%
$4,084
Property Taxes
13%
$400
Home Insurance
10%
$294
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764