Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.38% first-year return on $186k initial cash invested.
-16.38%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$5,315
Rent
-$2,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,315 income − $7,855 expenses = $2,540 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,004
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,315
Total Expenses
$7,855
Mortgage P&I
76%
$4,053
Property Taxes
18%
$952
Home Insurance
6%
$298
HOA
0%
$0
Property Management
15%
$797
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,329