Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.69% first-year return on $184k initial cash invested.
-23.69%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$2,453
Rent
-$3,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,453 income − $6,090 expenses = $3,637 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
$2,453
Total Expenses
$6,090
Mortgage P&I
166%
$4,066
Property Taxes
19%
$462
Home Insurance
11%
$280
HOA
4%
$105
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613