Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.59% first-year return on $186k initial cash invested.
-22.59%
Cash On Cash
0.93%
Cap Rate
0.15
DSCR
$1,999
Rent
-$3,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,999 income − $5,498 expenses = $3,499 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%
$7,993
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,999
Total Expenses
$5,498
Mortgage P&I
202%
$4,041
Property Taxes
10%
$208
Home Insurance
14%
$289
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$500