Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.77% first-year return on $186k initial cash invested.
-6.77%
Cash On Cash
4.89%
Cap Rate
0.81
DSCR
$6,604
Rent
-$1,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,604 income − $7,654 expenses = $1,050 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%
$8,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,604
Total Expenses
$7,654
Mortgage P&I
61%
$4,045
Property Taxes
2%
$159
Home Insurance
4%
$280
HOA
0%
$0
Property Management
15%
$991
CapEx
4%
$264
Vacancy
0%
$0
Maintenance
4%
$264
Other
25%
$1,651