Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.38% first-year return on $186k initial cash invested.
-24.38%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$1,643
Rent
-$3,773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,643 income − $5,416 expenses = $3,773 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
$1,643
Total Expenses
$5,416
Mortgage P&I
250%
$4,101
Property Taxes
13%
$213
Home Insurance
17%
$280
HOA
2%
$33
Property Management
15%
$246
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$411