Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24% first-year return on $186k initial cash invested.
-24%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$1,552
Rent
-$3,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,552 income − $5,268 expenses = $3,716 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,552
Total Expenses
$5,268
Mortgage P&I
253%
$3,933
Property Taxes
20%
$310
Home Insurance
18%
$280
HOA
0%
$0
Property Management
15%
$233
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$388