Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.64% first-year return on $186k initial cash invested.
-21.64%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$3,137
Rent
-$3,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,137 income − $6,491 expenses = $3,354 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,137
Total Expenses
$6,491
Mortgage P&I
126%
$3,949
Property Taxes
23%
$707
Home Insurance
9%
$280
HOA
2%
$50
Property Management
15%
$471
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784