Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.02% first-year return on $186k initial cash invested.
-23.02%
Cash On Cash
0.56%
Cap Rate
0.1
DSCR
$1,755
Rent
-$3,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,755 income − $5,322 expenses = $3,567 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%
$7,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,755
Total Expenses
$5,322
Mortgage P&I
221%
$3,871
Property Taxes
19%
$329
Home Insurance
16%
$280
HOA
0%
$0
Property Management
15%
$263
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$439