Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.7% first-year return on $186k initial cash invested.
-20.7%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$2,498
Rent
-$3,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $5,704 expenses = $3,206 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,995
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,498
Total Expenses
$5,704
Mortgage P&I
162%
$4,036
Property Taxes
8%
$189
Home Insurance
11%
$280
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624