Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.41% first-year return on $186k initial cash invested.
-5.41%
Cash On Cash
5.03%
Cap Rate
0.85
DSCR
$6,715
Rent
-$837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,715 income − $7,552 expenses = $837 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.2%
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
$6,715
Total Expenses
$7,552
Mortgage P&I
58%
$3,915
Property Taxes
2%
$133
Home Insurance
4%
$280
HOA
0%
$0
Property Management
15%
$1,007
CapEx
4%
$269
Vacancy
0%
$0
Maintenance
4%
$269
Other
25%
$1,679