Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.05% first-year return on $184k initial cash invested.
-20.05%
Cash On Cash
1.32%
Cap Rate
0.23
DSCR
$3,277
Rent
-$3,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,277 income − $6,350 expenses = $3,073 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,902
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,277
Total Expenses
$6,350
Mortgage P&I
116%
$3,813
Property Taxes
17%
$556
Home Insurance
8%
$278
HOA
4%
$130
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819