Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.37% first-year return on $184k initial cash invested.
-20.37%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$3,250
Rent
-$3,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,250 income − $6,376 expenses = $3,126 out of pocket
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,911
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,250
Total Expenses
$6,376
Mortgage P&I
122%
$3,981
Property Taxes
17%
$555
Home Insurance
9%
$280
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812