Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.58% first-year return on $186k initial cash invested.
-15.58%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$5,426
Rent
-$2,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,426 income − $7,842 expenses = $2,416 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
$5,426
Total Expenses
$7,842
Mortgage P&I
74%
$4,042
Property Taxes
10%
$540
Home Insurance
5%
$276
HOA
7%
$380
Property Management
15%
$814
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,356