Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.5% first-year return on $186k initial cash invested.
-20.5%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$3,088
Rent
-$3,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,088 income − $6,260 expenses = $3,172 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
$3,088
Total Expenses
$6,260
Mortgage P&I
131%
$4,044
Property Taxes
14%
$420
Home Insurance
9%
$280
HOA
1%
$33
Property Management
15%
$463
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$772