Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.82% first-year return on $185k initial cash invested.
-12.82%
Cash On Cash
3.4%
Cap Rate
0.56
DSCR
$5,928
Rent
-$1,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,928 income − $7,902 expenses = $1,974 out of pocket
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,942
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,928
Total Expenses
$7,902
Mortgage P&I
67%
$3,986
Property Taxes
13%
$782
Home Insurance
5%
$289
HOA
0%
$0
Property Management
15%
$889
CapEx
4%
$237
Vacancy
0%
$0
Maintenance
4%
$237
Other
25%
$1,482