Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.13% first-year return on $186k initial cash invested.
-27.13%
Cash On Cash
-0.2%
Cap Rate
-0.03
DSCR
$1,708
Rent
-$4,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,708 income − $5,904 expenses = $4,196 out of pocket
Investment Breakdown
|
Purchase Price
$798k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,980
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,708
Total Expenses
$5,904
Mortgage P&I
234%
$3,995
Property Taxes
47%
$811
Home Insurance
16%
$279
HOA
0%
$0
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$427