Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.96% first-year return on $184k initial cash invested.
-19.96%
Cash On Cash
1.34%
Cap Rate
0.23
DSCR
$2,700
Rent
-$3,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,700 income − $5,765 expenses = $3,065 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,700
Total Expenses
$5,765
Mortgage P&I
142%
$3,843
Property Taxes
9%
$237
Home Insurance
11%
$289
HOA
4%
$100
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$675