Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.22% first-year return on $186k initial cash invested.
-28.22%
Cash On Cash
-0.53%
Cap Rate
-0.09
DSCR
$1,267
Rent
-$4,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,267 income − $5,640 expenses = $4,373 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%
$7,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,267
Total Expenses
$5,640
Mortgage P&I
313%
$3,971
Property Taxes
62%
$780
Home Insurance
22%
$280
HOA
0%
$0
Property Management
15%
$190
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$317