Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.08% first-year return on $186k initial cash invested.
-23.08%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$3,221
Rent
-$3,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,221 income − $6,797 expenses = $3,576 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,996
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,221
Total Expenses
$6,797
Mortgage P&I
123%
$3,966
Property Taxes
31%
$1,005
Home Insurance
9%
$280
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805