Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.53% first-year return on $185k initial cash invested.
-16.53%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$3,713
Rent
-$2,543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,713 income − $6,256 expenses = $2,543 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,713
Total Expenses
$6,256
Mortgage P&I
105%
$3,907
Property Taxes
1%
$37
Home Insurance
8%
$290
HOA
6%
$239
Property Management
15%
$557
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$928