Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.2% first-year return on $184k initial cash invested.
-17.2%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$3,696
Rent
-$2,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,696 income − $6,328 expenses = $2,632 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,696
Total Expenses
$6,328
Mortgage P&I
106%
$3,903
Property Taxes
10%
$371
Home Insurance
8%
$280
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924