Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.15% first-year return on $185k initial cash invested.
-27.15%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$2,806
Rent
-$4,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,806 income − $6,981 expenses = $4,175 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,930
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,806
Total Expenses
$6,981
Mortgage P&I
142%
$3,993
Property Taxes
29%
$805
Home Insurance
11%
$306
HOA
19%
$530
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702