Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.46% first-year return on $184k initial cash invested.
-20.46%
Cash On Cash
2.1%
Cap Rate
0.31
DSCR
$3,226
Rent
-$3,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,226 income − $6,360 expenses = $3,134 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,896
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,226
Total Expenses
$6,360
Mortgage P&I
136%
$4,386
Property Taxes
4%
$142
Home Insurance
9%
$284
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806