Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.14% first-year return on $185k initial cash invested.
-24.14%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$2,626
Rent
-$3,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,626 income − $6,347 expenses = $3,721 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
$2,626
Total Expenses
$6,347
Mortgage P&I
150%
$3,943
Property Taxes
32%
$846
Home Insurance
11%
$298
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656