Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.4% first-year return on $184k initial cash invested.
-23.4%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$2,541
Rent
-$3,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,541 income − $6,133 expenses = $3,592 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
$2,541
Total Expenses
$6,133
Mortgage P&I
160%
$4,066
Property Taxes
18%
$462
Home Insurance
11%
$280
HOA
4%
$105
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$635