Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.64% first-year return on $186k initial cash invested.
-19.64%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$4,056
Rent
-$3,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,056 income − $7,096 expenses = $3,040 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
$4,056
Total Expenses
$7,096
Mortgage P&I
97%
$3,949
Property Taxes
23%
$921
Home Insurance
7%
$280
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,014