Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.69% first-year return on $186k initial cash invested.
-15.69%
Cash On Cash
2.51%
Cap Rate
0.43
DSCR
$4,827
Rent
-$2,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,827 income − $7,260 expenses = $2,433 out of pocket
Investment Breakdown
|
Purchase Price
$801k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,005
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,827
Total Expenses
$7,260
Mortgage P&I
81%
$3,913
Property Taxes
16%
$750
Home Insurance
6%
$280
HOA
0%
$0
Property Management
15%
$724
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,207