Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12% first-year return on $185k initial cash invested.
-12%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$4,678
Rent
-$1,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,678 income − $6,524 expenses = $1,846 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
$4,678
Total Expenses
$6,524
Mortgage P&I
81%
$3,804
Property Taxes
4%
$206
Home Insurance
6%
$268
HOA
0%
$0
Property Management
15%
$702
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,170