Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.76% first-year return on $186k initial cash invested.
-21.76%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$3,828
Rent
-$3,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,828 income − $7,198 expenses = $3,370 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,993
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,828
Total Expenses
$7,198
Mortgage P&I
103%
$3,935
Property Taxes
23%
$881
Home Insurance
7%
$280
HOA
7%
$265
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$957