Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.53% first-year return on $186k initial cash invested.
-29.53%
Cash On Cash
-0.75%
Cap Rate
-0.13
DSCR
$1,733
Rent
-$4,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,733 income − $6,310 expenses = $4,577 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,733
Total Expenses
$6,310
Mortgage P&I
231%
$4,005
Property Taxes
54%
$944
Home Insurance
16%
$280
HOA
14%
$250
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$433