Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.34% first-year return on $184k initial cash invested.
-28.34%
Cash On Cash
-0.46%
Cap Rate
-0.08
DSCR
$2,968
Rent
-$4,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,968 income − $7,320 expenses = $4,352 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,919
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,968
Total Expenses
$7,320
Mortgage P&I
132%
$3,928
Property Taxes
45%
$1,337
Home Insurance
10%
$289
HOA
11%
$341
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742