Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.56% first-year return on $186k initial cash invested.
-21.56%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$3,890
Rent
-$3,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,890 income − $7,229 expenses = $3,339 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
$3,890
Total Expenses
$7,229
Mortgage P&I
101%
$3,935
Property Taxes
23%
$881
Home Insurance
7%
$280
HOA
7%
$265
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$972