Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.39% first-year return on $186k initial cash invested.
-27.39%
Cash On Cash
-0.42%
Cap Rate
-0.07
DSCR
$2,093
Rent
-$4,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,093 income − $6,338 expenses = $4,245 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,093
Total Expenses
$6,338
Mortgage P&I
185%
$3,882
Property Taxes
48%
$1,004
Home Insurance
13%
$280
HOA
8%
$167
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$523