Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.7% first-year return on $184k initial cash invested.
-14.7%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$4,736
Rent
-$2,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,736 income − $6,993 expenses = $2,257 out of pocket
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,914
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,736
Total Expenses
$6,993
Mortgage P&I
83%
$3,950
Property Taxes
11%
$500
Home Insurance
6%
$271
HOA
0%
$0
Property Management
15%
$710
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,184