Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.22% first-year return on $185k initial cash invested.
-21.22%
Cash On Cash
0.97%
Cap Rate
0.17
DSCR
$2,563
Rent
-$3,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,563 income − $5,827 expenses = $3,264 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,933
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,563
Total Expenses
$5,827
Mortgage P&I
148%
$3,803
Property Taxes
20%
$513
Home Insurance
11%
$280
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641