Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.65% first-year return on $187k initial cash invested.
-21.65%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$2,674
Rent
-$3,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,674 income − $6,044 expenses = $3,370 out of pocket
Investment Breakdown
|
Purchase Price
$804k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,039
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,674
Total Expenses
$6,044
Mortgage P&I
146%
$3,903
Property Taxes
21%
$571
Home Insurance
11%
$287
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668