Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.85% first-year return on $186k initial cash invested.
-7.85%
Cash On Cash
4.33%
Cap Rate
0.75
DSCR
$5,915
Rent
-$1,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,915 income − $7,131 expenses = $1,216 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.1%
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
$5,915
Total Expenses
$7,131
Mortgage P&I
65%
$3,866
Property Taxes
2%
$145
Home Insurance
5%
$280
HOA
0%
$0
Property Management
15%
$887
CapEx
4%
$237
Vacancy
0%
$0
Maintenance
4%
$237
Other
25%
$1,479