Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.94% first-year return on $186k initial cash invested.
-25.94%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$1,635
Rent
-$4,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,635 income − $5,655 expenses = $4,020 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
$1,635
Total Expenses
$5,655
Mortgage P&I
258%
$4,215
Property Taxes
23%
$376
Home Insurance
17%
$280
HOA
0%
$0
Property Management
15%
$245
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$409