Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.37% first-year return on $186k initial cash invested.
-20.37%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$3,125
Rent
-$3,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,125 income − $6,277 expenses = $3,152 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
$3,125
Total Expenses
$6,277
Mortgage P&I
129%
$4,044
Property Taxes
13%
$420
Home Insurance
9%
$280
HOA
1%
$33
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$781