Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.71% first-year return on $186k initial cash invested.
-14.71%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$5,689
Rent
-$2,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,689 income − $7,969 expenses = $2,280 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%
$8,002
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,689
Total Expenses
$7,969
Mortgage P&I
71%
$4,042
Property Taxes
9%
$540
Home Insurance
5%
$276
HOA
7%
$380
Property Management
15%
$853
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,422