Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.55% first-year return on $187k initial cash invested.
-24.55%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$2,804
Rent
-$3,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,804 income − $6,637 expenses = $3,833 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%
$8,064
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,804
Total Expenses
$6,637
Mortgage P&I
146%
$4,095
Property Taxes
32%
$898
Home Insurance
11%
$298
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$701