Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.91% first-year return on $185k initial cash invested.
-16.91%
Cash On Cash
2.07%
Cap Rate
0.36
DSCR
$3,907
Rent
-$2,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,907 income − $6,517 expenses = $2,610 out of pocket
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,963
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,907
Total Expenses
$6,517
Mortgage P&I
98%
$3,825
Property Taxes
14%
$528
Home Insurance
7%
$289
HOA
0%
$0
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$977