Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.91% first-year return on $186k initial cash invested.
-27.91%
Cash On Cash
-0.25%
Cap Rate
-0.04
DSCR
$1,140
Rent
-$4,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,140 income − $5,467 expenses = $4,327 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,002
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,140
Total Expenses
$5,467
Mortgage P&I
361%
$4,113
Property Taxes
46%
$521
Home Insurance
25%
$285
HOA
0%
$0
Property Management
15%
$171
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$285