Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.68% first-year return on $185k initial cash invested.
-20.68%
Cash On Cash
2%
Cap Rate
0.31
DSCR
$4,662
Rent
-$3,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,662 income − $7,846 expenses = $3,184 out of pocket
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,941
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,662
Total Expenses
$7,846
Mortgage P&I
93%
$4,323
Property Taxes
21%
$997
Home Insurance
6%
$289
HOA
0%
$0
Property Management
15%
$699
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,166