Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.33% first-year return on $185k initial cash invested.
-27.33%
Cash On Cash
-0.24%
Cap Rate
-0.04
DSCR
$1,515
Rent
-$4,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,515 income − $5,729 expenses = $4,214 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
$1,515
Total Expenses
$5,729
Mortgage P&I
264%
$3,996
Property Taxes
41%
$616
Home Insurance
19%
$289
HOA
7%
$100
Property Management
15%
$227
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$379