Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.96% first-year return on $186k initial cash invested.
-24.96%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$2,785
Rent
-$3,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,785 income − $6,654 expenses = $3,869 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,002
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,785
Total Expenses
$6,654
Mortgage P&I
144%
$4,006
Property Taxes
28%
$790
Home Insurance
10%
$285
HOA
9%
$237
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696