Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.55% first-year return on $186k initial cash invested.
-19.55%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$2,978
Rent
-$3,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,978 income − $6,003 expenses = $3,025 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%
$7,983
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,978
Total Expenses
$6,003
Mortgage P&I
133%
$3,966
Property Taxes
11%
$319
Home Insurance
10%
$289
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744