Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.73% first-year return on $185k initial cash invested.
-16.73%
Cash On Cash
2.31%
Cap Rate
0.39
DSCR
$4,989
Rent
-$2,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,989 income − $7,564 expenses = $2,575 out of pocket
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,939
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,989
Total Expenses
$7,564
Mortgage P&I
78%
$3,902
Property Taxes
16%
$812
Home Insurance
6%
$280
HOA
4%
$175
Property Management
15%
$748
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,247