Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.38% first-year return on $186k initial cash invested.
-18.38%
Cash On Cash
1.97%
Cap Rate
0.32
DSCR
$2,915
Rent
-$2,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,915 income − $5,761 expenses = $2,846 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,915
Total Expenses
$5,761
Mortgage P&I
139%
$4,040
Property Taxes
1%
$41
Home Insurance
10%
$280
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$729