Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.93% first-year return on $186k initial cash invested.
-23.93%
Cash On Cash
0.32%
Cap Rate
0.06
DSCR
$2,236
Rent
-$3,707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,236 income − $5,943 expenses = $3,707 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,996
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,236
Total Expenses
$5,943
Mortgage P&I
171%
$3,831
Property Taxes
34%
$753
Home Insurance
13%
$280
HOA
0%
$7
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$559