Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.5% first-year return on $184k initial cash invested.
-16.5%
Cash On Cash
2.22%
Cap Rate
0.38
DSCR
$4,241
Rent
-$2,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,241 income − $6,778 expenses = $2,537 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$159k
Closing costs
1%
$7,927
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,241
Total Expenses
$6,778
Mortgage P&I
90%
$3,836
Property Taxes
15%
$635
Home Insurance
6%
$271
HOA
0%
$0
Property Management
15%
$636
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,060