Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.16% first-year return on $187k initial cash invested.
-25.16%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$2,622
Rent
-$3,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,622 income − $6,550 expenses = $3,928 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
$2,622
Total Expenses
$6,550
Mortgage P&I
156%
$4,095
Property Taxes
34%
$898
Home Insurance
11%
$298
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656