Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.84% first-year return on $186k initial cash invested.
-23.84%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$2,819
Rent
-$3,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,819 income − $6,510 expenses = $3,691 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,819
Total Expenses
$6,510
Mortgage P&I
142%
$4,014
Property Taxes
31%
$862
Home Insurance
10%
$280
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705