Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.44% first-year return on $185k initial cash invested.
-11.44%
Cash On Cash
4.33%
Cap Rate
0.66
DSCR
$6,476
Rent
-$1,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,476 income − $8,244 expenses = $1,768 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,974
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,476
Total Expenses
$8,244
Mortgage P&I
68%
$4,386
Property Taxes
6%
$400
Home Insurance
5%
$350
HOA
0%
$0
Property Management
15%
$971
CapEx
4%
$259
Vacancy
0%
$0
Maintenance
4%
$259
Other
25%
$1,619