Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.34% first-year return on $186k initial cash invested.
-17.34%
Cash On Cash
2.46%
Cap Rate
0.4
DSCR
$4,809
Rent
-$2,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,809 income − $7,492 expenses = $2,683 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,985
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,809
Total Expenses
$7,492
Mortgage P&I
86%
$4,126
Property Taxes
16%
$779
Home Insurance
6%
$280
HOA
0%
$0
Property Management
15%
$721
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,202