Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.01% first-year return on $186k initial cash invested.
-9.01%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$6,189
Rent
-$1,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,189 income − $7,586 expenses = $1,397 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,189
Total Expenses
$7,586
Mortgage P&I
65%
$4,038
Property Taxes
5%
$297
Home Insurance
5%
$280
HOA
0%
$0
Property Management
15%
$928
CapEx
4%
$248
Vacancy
0%
$0
Maintenance
4%
$248
Other
25%
$1,547