Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.41% first-year return on $184k initial cash invested.
-32.41%
Cash On Cash
-1.69%
Cap Rate
-0.29
DSCR
$0
Rent
-$4,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,976 expenses = $4,976 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,915
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,976
Mortgage P&I
38640000%
$3,864
Property Taxes
7530000%
$753
Home Insurance
2850000%
$285
HOA
740000%
$74
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0