Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.17% first-year return on $185k initial cash invested.
-25.17%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$2,322
Rent
-$3,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,322 income − $6,201 expenses = $3,879 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,322
Total Expenses
$6,201
Mortgage P&I
170%
$3,943
Property Taxes
36%
$846
Home Insurance
13%
$298
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580