Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.26% first-year return on $186k initial cash invested.
-13.26%
Cash On Cash
3.22%
Cap Rate
0.53
DSCR
$4,636
Rent
-$2,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,636 income − $6,689 expenses = $2,053 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,636
Total Expenses
$6,689
Mortgage P&I
86%
$4,009
Property Taxes
4%
$176
Home Insurance
6%
$280
HOA
0%
$0
Property Management
15%
$695
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,159