Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.21% first-year return on $185k initial cash invested.
-26.21%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$2,089
Rent
-$4,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,089 income − $6,127 expenses = $4,038 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,947
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,089
Total Expenses
$6,127
Mortgage P&I
192%
$4,018
Property Taxes
33%
$699
Home Insurance
14%
$289
HOA
6%
$118
Property Management
15%
$313
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$522