Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.13% first-year return on $185k initial cash invested.
-21.13%
Cash On Cash
1.8%
Cap Rate
0.28
DSCR
$4,038
Rent
-$3,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,038 income − $7,295 expenses = $3,257 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,949
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,038
Total Expenses
$7,295
Mortgage P&I
106%
$4,289
Property Taxes
19%
$786
Home Insurance
7%
$280
HOA
0%
$0
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010