Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.36% first-year return on $186k initial cash invested.
-17.36%
Cash On Cash
2.89%
Cap Rate
0.44
DSCR
$5,290
Rent
-$2,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,290 income − $7,981 expenses = $2,691 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,290
Total Expenses
$7,981
Mortgage P&I
83%
$4,404
Property Taxes
14%
$757
Home Insurance
5%
$280
HOA
0%
$0
Property Management
15%
$794
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,322