Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.88% first-year return on $184k initial cash invested.
-13.88%
Cash On Cash
3.29%
Cap Rate
0.53
DSCR
$6,086
Rent
-$2,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,086 income − $8,214 expenses = $2,128 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,903
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,086
Total Expenses
$8,214
Mortgage P&I
67%
$4,053
Property Taxes
13%
$780
Home Insurance
5%
$280
HOA
3%
$180
Property Management
15%
$913
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,522