Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20% first-year return on $185k initial cash invested.
-20%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$3,162
Rent
-$3,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,162 income − $6,239 expenses = $3,077 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$147k
Closing costs
1%
$7,364
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$3,162
Total Expenses
$6,239
Mortgage P&I
118%
$3,733
Property Taxes
23%
$728
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790