Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.2% first-year return on $186k initial cash invested.
-25.2%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$3,139
Rent
-$3,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,139 income − $7,040 expenses = $3,901 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,139
Total Expenses
$7,040
Mortgage P&I
129%
$4,058
Property Taxes
38%
$1,194
Home Insurance
9%
$280
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$785