Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.75% first-year return on $185k initial cash invested.
-22.75%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$2,551
Rent
-$3,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,551 income − $6,062 expenses = $3,511 out of pocket
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,960
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,551
Total Expenses
$6,062
Mortgage P&I
154%
$3,931
Property Taxes
25%
$626
Home Insurance
11%
$280
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638