Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.18% first-year return on $184k initial cash invested.
-13.18%
Cash On Cash
2.98%
Cap Rate
0.51
DSCR
$4,290
Rent
-$2,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,290 income − $6,310 expenses = $2,020 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,290
Total Expenses
$6,310
Mortgage P&I
89%
$3,807
Property Taxes
4%
$167
Home Insurance
6%
$276
HOA
0%
$0
Property Management
15%
$644
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,072