Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.7% first-year return on $184k initial cash invested.
-15.7%
Cash On Cash
2.73%
Cap Rate
0.45
DSCR
$4,580
Rent
-$2,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,580 income − $6,982 expenses = $2,402 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,883
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,580
Total Expenses
$6,982
Mortgage P&I
88%
$4,010
Property Taxes
11%
$494
Home Insurance
6%
$280
HOA
0%
$0
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,145