Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.48% first-year return on $186k initial cash invested.
-19.48%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$3,357
Rent
-$3,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,357 income − $6,369 expenses = $3,012 out of pocket
Investment Breakdown
|
Purchase Price
$798k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,979
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,357
Total Expenses
$6,369
Mortgage P&I
120%
$4,043
Property Taxes
13%
$426
Home Insurance
9%
$289
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$839