Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.5% first-year return on $184k initial cash invested.
-20.5%
Cash On Cash
2.01%
Cap Rate
0.31
DSCR
$4,280
Rent
-$3,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,280 income − $7,415 expenses = $3,135 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,280
Total Expenses
$7,415
Mortgage P&I
100%
$4,281
Property Taxes
19%
$795
Home Insurance
7%
$285
HOA
0%
$0
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,070