Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.39% first-year return on $185k initial cash invested.
-18.39%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$3,130
Rent
-$2,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $5,964 expenses = $2,834 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,130
Total Expenses
$5,964
Mortgage P&I
127%
$3,989
Property Taxes
6%
$195
Home Insurance
9%
$278
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782