Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -38.38% first-year return on $184k initial cash invested.
-38.38%
Cash On Cash
-2.98%
Cap Rate
-0.5
DSCR
$0
Rent
-$5,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $5,895 expenses = $5,895 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
$0
Total Expenses
$5,895
Mortgage P&I
39280000%
$3,928
Property Taxes
13370000%
$1,337
Home Insurance
2890000%
$289
HOA
3410000%
$341
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0