Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.39% first-year return on $185k initial cash invested.
-21.39%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$2,752
Rent
-$3,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $6,044 expenses = $3,292 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
$2,752
Total Expenses
$6,044
Mortgage P&I
136%
$3,733
Property Taxes
26%
$728
Home Insurance
10%
$262
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688