Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.01% first-year return on $186k initial cash invested.
-17.01%
Cash On Cash
2.08%
Cap Rate
0.36
DSCR
$3,826
Rent
-$2,633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,826 income − $6,459 expenses = $2,633 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,826
Total Expenses
$6,459
Mortgage P&I
101%
$3,864
Property Taxes
13%
$479
Home Insurance
7%
$280
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$956