Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.79% first-year return on $186k initial cash invested.
-25.79%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$1,679
Rent
-$3,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,679 income − $5,677 expenses = $3,998 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,679
Total Expenses
$5,677
Mortgage P&I
251%
$4,215
Property Taxes
22%
$376
Home Insurance
17%
$280
HOA
0%
$0
Property Management
15%
$252
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$420