Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.83% first-year return on $186k initial cash invested.
-23.83%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$1,654
Rent
-$3,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,654 income − $5,344 expenses = $3,690 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
$1,654
Total Expenses
$5,344
Mortgage P&I
239%
$3,946
Property Taxes
19%
$319
Home Insurance
17%
$280
HOA
0%
$5
Property Management
15%
$248
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$414