Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.36% first-year return on $185k initial cash invested.
-21.36%
Cash On Cash
1.09%
Cap Rate
0.19
DSCR
$2,966
Rent
-$3,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,966 income − $6,259 expenses = $3,293 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%
$7,952
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,966
Total Expenses
$6,259
Mortgage P&I
131%
$3,897
Property Taxes
22%
$657
Home Insurance
9%
$280
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742