Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.9% first-year return on $185k initial cash invested.
-17.9%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$3,643
Rent
-$2,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,643 income − $6,397 expenses = $2,754 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$153k
Closing costs
1%
$7,650
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,643
Total Expenses
$6,397
Mortgage P&I
104%
$3,798
Property Taxes
16%
$582
Home Insurance
7%
$268
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$911