Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.6% first-year return on $185k initial cash invested.
-22.6%
Cash On Cash
1.26%
Cap Rate
0.2
DSCR
$2,882
Rent
-$3,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,882 income − $6,373 expenses = $3,491 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
$2,882
Total Expenses
$6,373
Mortgage P&I
146%
$4,212
Property Taxes
17%
$487
Home Insurance
10%
$292
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720