Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -36.11% first-year return on $184k initial cash invested.
-36.11%
Cash On Cash
-2.33%
Cap Rate
-0.38
DSCR
$53
Rent
-$5,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$53 income − $5,579 expenses = $5,526 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,888
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$53
Total Expenses
$5,579
Mortgage P&I
7532%
$3,992
Property Taxes
2294%
$1,216
Home Insurance
521%
$276
HOA
132%
$70
Property Management
15%
$8
CapEx
4%
$2
Vacancy
0%
$0
Maintenance
4%
$2
Other
25%
$13