Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.6% first-year return on $185k initial cash invested.
-19.6%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$3,435
Rent
-$3,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,435 income − $6,455 expenses = $3,020 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,946
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,435
Total Expenses
$6,455
Mortgage P&I
118%
$4,047
Property Taxes
12%
$398
Home Insurance
8%
$289
HOA
2%
$73
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$859