Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.7% first-year return on $187k initial cash invested.
-16.7%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$4,288
Rent
-$2,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,288 income − $6,892 expenses = $2,604 out of pocket
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,053
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,288
Total Expenses
$6,892
Mortgage P&I
94%
$4,050
Property Taxes
11%
$491
Home Insurance
7%
$292
HOA
0%
$0
Property Management
15%
$643
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,072