Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.43% first-year return on $186k initial cash invested.
-31.43%
Cash On Cash
-0.98%
Cap Rate
-0.16
DSCR
$0
Rent
-$4,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,871 expenses = $4,871 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.9%
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
$0
Total Expenses
$4,871
Mortgage P&I
42150000%
$4,215
Property Taxes
3760000%
$376
Home Insurance
2800000%
$280
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0