Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.66% first-year return on $186k initial cash invested.
-26.66%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$2,037
Rent
-$4,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,037 income − $6,165 expenses = $4,128 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,037
Total Expenses
$6,165
Mortgage P&I
203%
$4,129
Property Taxes
38%
$779
Home Insurance
14%
$280
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509