Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.51% first-year return on $186k initial cash invested.
-24.51%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$1,603
Rent
-$3,793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,603 income − $5,396 expenses = $3,793 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,985
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,603
Total Expenses
$5,396
Mortgage P&I
256%
$4,101
Property Taxes
13%
$213
Home Insurance
17%
$280
HOA
2%
$33
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$401