Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.55% first-year return on $186k initial cash invested.
-14.55%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$4,073
Rent
-$2,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,073 income − $6,327 expenses = $2,254 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%
$7,995
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,073
Total Expenses
$6,327
Mortgage P&I
97%
$3,959
Property Taxes
3%
$133
Home Insurance
7%
$280
HOA
0%
$0
Property Management
15%
$611
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,018