Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.47% first-year return on $185k initial cash invested.
-19.47%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$3,763
Rent
-$3,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,763 income − $6,770 expenses = $3,007 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,966
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,763
Total Expenses
$6,770
Mortgage P&I
106%
$3,990
Property Taxes
18%
$693
Home Insurance
7%
$280
HOA
0%
$0
Property Management
15%
$564
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$941