Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.92% first-year return on $186k initial cash invested.
-21.92%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$2,729
Rent
-$3,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,729 income − $6,123 expenses = $3,394 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,729
Total Expenses
$6,123
Mortgage P&I
145%
$3,954
Property Taxes
21%
$566
Home Insurance
10%
$280
HOA
1%
$14
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682