Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.43% first-year return on $186k initial cash invested.
-23.43%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$2,553
Rent
-$3,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,553 income − $6,178 expenses = $3,625 out of pocket
Investment Breakdown
|
Purchase Price
$798k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,982
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,553
Total Expenses
$6,178
Mortgage P&I
155%
$3,966
Property Taxes
24%
$625
Home Insurance
11%
$289
HOA
3%
$73
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638