Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.76% first-year return on $187k initial cash invested.
-18.76%
Cash On Cash
1.6%
Cap Rate
0.28
DSCR
$3,083
Rent
-$2,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,083 income − $6,003 expenses = $2,920 out of pocket
Investment Breakdown
|
Purchase Price
$804k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,038
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,083
Total Expenses
$6,003
Mortgage P&I
125%
$3,869
Property Taxes
12%
$366
Home Insurance
9%
$289
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$771