Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.18% first-year return on $185k initial cash invested.
-22.18%
Cash On Cash
1.36%
Cap Rate
0.22
DSCR
$3,008
Rent
-$3,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,008 income − $6,434 expenses = $3,426 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,969
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,008
Total Expenses
$6,434
Mortgage P&I
140%
$4,212
Property Taxes
16%
$487
Home Insurance
10%
$292
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752