Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.49% first-year return on $186k initial cash invested.
-11.49%
Cash On Cash
3.73%
Cap Rate
0.62
DSCR
$5,868
Rent
-$1,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,868 income − $7,653 expenses = $1,785 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
$5,868
Total Expenses
$7,653
Mortgage P&I
69%
$4,045
Property Taxes
9%
$502
Home Insurance
5%
$289
HOA
0%
$0
Property Management
15%
$880
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,467