Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.03% first-year return on $186k initial cash invested.
-27.03%
Cash On Cash
0.61%
Cap Rate
0.09
DSCR
$1,818
Rent
-$4,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,818 income − $6,007 expenses = $4,189 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
7.6%
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
$1,818
Total Expenses
$6,007
Mortgage P&I
249%
$4,525
Property Taxes
18%
$329
Home Insurance
15%
$280
HOA
0%
$0
Property Management
15%
$273
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$454