Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.64% first-year return on $186k initial cash invested.
-25.64%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$1,746
Rent
-$3,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,746 income − $5,719 expenses = $3,973 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,746
Total Expenses
$5,719
Mortgage P&I
235%
$4,111
Property Taxes
28%
$490
Home Insurance
16%
$280
HOA
0%
$0
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$436