Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.03% first-year return on $184k initial cash invested.
-15.03%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$4,018
Rent
-$2,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,018 income − $6,320 expenses = $2,302 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%
$7,894
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,018
Total Expenses
$6,320
Mortgage P&I
98%
$3,925
Property Taxes
4%
$177
Home Insurance
7%
$289
HOA
0%
$0
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,004