Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.15% first-year return on $185k initial cash invested.
-20.15%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$3,059
Rent
-$3,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,059 income − $6,164 expenses = $3,105 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,947
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,059
Total Expenses
$6,164
Mortgage P&I
127%
$3,899
Property Taxes
15%
$463
Home Insurance
9%
$280
HOA
2%
$54
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$765