Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.24% first-year return on $186k initial cash invested.
-22.24%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$2,494
Rent
-$3,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,494 income − $5,941 expenses = $3,447 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,001
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,494
Total Expenses
$5,941
Mortgage P&I
162%
$4,037
Property Taxes
17%
$412
Home Insurance
12%
$294
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624