Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.8% first-year return on $186k initial cash invested.
-20.8%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$2,712
Rent
-$3,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,712 income − $5,933 expenses = $3,221 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,712
Total Expenses
$5,933
Mortgage P&I
149%
$4,040
Property Taxes
7%
$192
Home Insurance
10%
$280
HOA
4%
$120
Property Management
15%
$407
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$678