Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.64% first-year return on $186k initial cash invested.
-16.64%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$3,945
Rent
-$2,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,945 income − $6,529 expenses = $2,584 out of pocket
Investment Breakdown
|
Purchase Price
$802k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,017
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,945
Total Expenses
$6,529
Mortgage P&I
102%
$4,006
Property Taxes
9%
$337
Home Insurance
7%
$292
HOA
0%
$0
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$986