Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.82% first-year return on $186k initial cash invested.
-27.82%
Cash On Cash
-0.37%
Cap Rate
-0.06
DSCR
$1,504
Rent
-$4,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,504 income − $5,807 expenses = $4,303 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
$1,504
Total Expenses
$5,807
Mortgage P&I
266%
$3,995
Property Taxes
54%
$811
Home Insurance
19%
$279
HOA
0%
$0
Property Management
15%
$226
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$376