Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.43% first-year return on $185k initial cash invested.
-23.43%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$2,221
Rent
-$3,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,221 income − $5,827 expenses = $3,606 out of pocket
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,938
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,221
Total Expenses
$5,827
Mortgage P&I
190%
$4,214
Property Taxes
12%
$258
Home Insurance
13%
$289
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$555