Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.96% first-year return on $186k initial cash invested.
-25.96%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$2,018
Rent
-$4,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,018 income − $6,041 expenses = $4,023 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,018
Total Expenses
$6,041
Mortgage P&I
206%
$4,154
Property Taxes
25%
$498
Home Insurance
14%
$280
HOA
7%
$140
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$504