Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.97% first-year return on $186k initial cash invested.
-19.97%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$3,098
Rent
-$3,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,098 income − $6,199 expenses = $3,101 out of pocket
Investment Breakdown
|
Purchase Price
$801k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,014
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,098
Total Expenses
$6,199
Mortgage P&I
132%
$4,077
Property Taxes
11%
$351
Home Insurance
9%
$284
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774