Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.43% first-year return on $185k initial cash invested.
-22.43%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$3,175
Rent
-$3,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,175 income − $6,624 expenses = $3,449 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,929
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,175
Total Expenses
$6,624
Mortgage P&I
125%
$3,962
Property Taxes
20%
$641
Home Insurance
9%
$280
HOA
7%
$217
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794