Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.2% first-year return on $184k initial cash invested.
-16.2%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$4,328
Rent
-$2,477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,328 income − $6,805 expenses = $2,477 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,881
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,328
Total Expenses
$6,805
Mortgage P&I
90%
$3,912
Property Taxes
12%
$538
Home Insurance
6%
$278
HOA
0%
$0
Property Management
15%
$649
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,082