Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.24% first-year return on $185k initial cash invested.
-26.24%
Cash On Cash
0.03%
Cap Rate
0.01
DSCR
$1,835
Rent
-$4,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,835 income − $5,881 expenses = $4,046 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,954
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,835
Total Expenses
$5,881
Mortgage P&I
218%
$3,996
Property Taxes
34%
$616
Home Insurance
16%
$289
HOA
5%
$100
Property Management
15%
$275
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$459