Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.22% first-year return on $186k initial cash invested.
-18.22%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$3,376
Rent
-$2,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,376 income − $6,194 expenses = $2,818 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
$3,376
Total Expenses
$6,194
Mortgage P&I
117%
$3,966
Property Taxes
9%
$319
Home Insurance
9%
$289
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844