Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.14% first-year return on $186k initial cash invested.
-17.14%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$4,153
Rent
-$2,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,153 income − $6,807 expenses = $2,654 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
$4,153
Total Expenses
$6,807
Mortgage P&I
95%
$3,954
Property Taxes
14%
$566
Home Insurance
7%
$280
HOA
0%
$14
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,038