Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.94% first-year return on $186k initial cash invested.
-26.94%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$1,726
Rent
-$4,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,726 income − $5,901 expenses = $4,175 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,726
Total Expenses
$5,901
Mortgage P&I
241%
$4,154
Property Taxes
29%
$498
Home Insurance
16%
$280
HOA
8%
$140
Property Management
15%
$259
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$432