Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.67% first-year return on $186k initial cash invested.
-18.67%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$3,244
Rent
-$2,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,244 income − $6,132 expenses = $2,888 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
$3,244
Total Expenses
$6,132
Mortgage P&I
122%
$3,966
Property Taxes
10%
$319
Home Insurance
9%
$289
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811