Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.98% first-year return on $184k initial cash invested.
-25.98%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$3,661
Rent
-$3,990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,661 income − $7,651 expenses = $3,990 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
$3,661
Total Expenses
$7,651
Mortgage P&I
107%
$3,928
Property Taxes
37%
$1,337
Home Insurance
8%
$289
HOA
9%
$341
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915