Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.07% first-year return on $186k initial cash invested.
-8.07%
Cash On Cash
4.34%
Cap Rate
0.74
DSCR
$6,484
Rent
-$1,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,484 income − $7,735 expenses = $1,251 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,484
Total Expenses
$7,735
Mortgage P&I
60%
$3,885
Property Taxes
7%
$458
Home Insurance
4%
$280
HOA
0%
$0
Property Management
15%
$973
CapEx
4%
$259
Vacancy
0%
$0
Maintenance
4%
$259
Other
25%
$1,621