Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.22% first-year return on $186k initial cash invested.
-22.22%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$3,352
Rent
-$3,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,352 income − $6,788 expenses = $3,436 out of pocket
Investment Breakdown
|
Purchase Price
$798k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,980
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,352
Total Expenses
$6,788
Mortgage P&I
123%
$4,112
Property Taxes
23%
$787
Home Insurance
8%
$280
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838