Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.33% first-year return on $185k initial cash invested.
-13.33%
Cash On Cash
3.28%
Cap Rate
0.54
DSCR
$4,673
Rent
-$2,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,673 income − $6,730 expenses = $2,057 out of pocket
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,960
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,673
Total Expenses
$6,730
Mortgage P&I
87%
$4,043
Property Taxes
4%
$165
Home Insurance
6%
$279
HOA
0%
$0
Property Management
15%
$701
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,168