Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.32% first-year return on $184k initial cash invested.
-23.32%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$2,567
Rent
-$3,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,567 income − $6,146 expenses = $3,579 out of pocket
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,567
Total Expenses
$6,146
Mortgage P&I
158%
$4,066
Property Taxes
18%
$462
Home Insurance
11%
$280
HOA
4%
$105
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642