Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.22% first-year return on $186k initial cash invested.
-12.22%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$5,057
Rent
-$1,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,057 income − $6,951 expenses = $1,894 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,057
Total Expenses
$6,951
Mortgage P&I
78%
$3,947
Property Taxes
6%
$297
Home Insurance
6%
$280
HOA
0%
$0
Property Management
15%
$759
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,264