Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.26% first-year return on $186k initial cash invested.
-20.26%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$3,157
Rent
-$3,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,157 income − $6,292 expenses = $3,135 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,986
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,157
Total Expenses
$6,292
Mortgage P&I
128%
$4,044
Property Taxes
13%
$420
Home Insurance
9%
$280
HOA
1%
$33
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$789