Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.34% first-year return on $186k initial cash invested.
-18.34%
Cash On Cash
2.09%
Cap Rate
0.34
DSCR
$4,011
Rent
-$2,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,011 income − $6,853 expenses = $2,842 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,011
Total Expenses
$6,853
Mortgage P&I
102%
$4,077
Property Taxes
14%
$571
Home Insurance
7%
$280
HOA
0%
$0
Property Management
15%
$602
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,003