Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.93% first-year return on $186k initial cash invested.
-11.93%
Cash On Cash
3.62%
Cap Rate
0.6
DSCR
$5,738
Rent
-$1,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,738 income − $7,591 expenses = $1,853 out of pocket
Investment Breakdown
|
Purchase Price
$802k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,018
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,738
Total Expenses
$7,591
Mortgage P&I
70%
$4,045
Property Taxes
9%
$502
Home Insurance
5%
$289
HOA
0%
$0
Property Management
15%
$861
CapEx
4%
$230
Vacancy
0%
$0
Maintenance
4%
$230
Other
25%
$1,434