Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.07% first-year return on $185k initial cash invested.
-14.07%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$5,098
Rent
-$2,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,098 income − $7,271 expenses = $2,173 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,970
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,098
Total Expenses
$7,271
Mortgage P&I
79%
$4,034
Property Taxes
10%
$510
Home Insurance
5%
$280
HOA
0%
$0
Property Management
15%
$765
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,274