Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.81% first-year return on $185k initial cash invested.
-13.81%
Cash On Cash
3.03%
Cap Rate
0.51
DSCR
$4,713
Rent
-$2,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,713 income − $6,838 expenses = $2,125 out of pocket
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,935
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,713
Total Expenses
$6,838
Mortgage P&I
84%
$3,937
Property Taxes
7%
$346
Home Insurance
6%
$292
HOA
0%
$0
Property Management
15%
$707
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,178