Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.47% first-year return on $186k initial cash invested.
-23.47%
Cash On Cash
0.57%
Cap Rate
0.1
DSCR
$1,760
Rent
-$3,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,760 income − $5,394 expenses = $3,634 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%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,760
Total Expenses
$5,394
Mortgage P&I
224%
$3,946
Property Taxes
18%
$319
Home Insurance
16%
$280
HOA
0%
$5
Property Management
15%
$264
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$440