Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.12% first-year return on $185k initial cash invested.
-24.12%
Cash On Cash
0.57%
Cap Rate
0.09
DSCR
$2,467
Rent
-$3,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,467 income − $6,186 expenses = $3,719 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
$2,467
Total Expenses
$6,186
Mortgage P&I
162%
$3,996
Property Taxes
25%
$616
Home Insurance
12%
$289
HOA
4%
$100
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$617