Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.96% first-year return on $184k initial cash invested.
-13.96%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$4,781
Rent
-$2,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,781 income − $6,925 expenses = $2,144 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,921
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,781
Total Expenses
$6,925
Mortgage P&I
82%
$3,927
Property Taxes
8%
$406
Home Insurance
6%
$298
HOA
0%
$0
Property Management
15%
$717
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,195