Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.32% first-year return on $184k initial cash invested.
-19.32%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$2,970
Rent
-$2,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,970 income − $5,937 expenses = $2,967 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,919
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,970
Total Expenses
$5,937
Mortgage P&I
133%
$3,964
Property Taxes
9%
$267
Home Insurance
9%
$280
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742