Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.99% first-year return on $185k initial cash invested.
-18.99%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$3,541
Rent
-$2,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,541 income − $6,469 expenses = $2,928 out of pocket
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,955
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,541
Total Expenses
$6,469
Mortgage P&I
113%
$3,998
Property Taxes
14%
$491
Home Insurance
8%
$280
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$885