Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.82% first-year return on $185k initial cash invested.
-18.82%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$3,842
Rent
-$2,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,842 income − $6,741 expenses = $2,899 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,945
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,842
Total Expenses
$6,741
Mortgage P&I
104%
$3,980
Property Taxes
16%
$632
Home Insurance
7%
$285
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960