Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.2% first-year return on $184k initial cash invested.
-13.2%
Cash On Cash
3.46%
Cap Rate
0.56
DSCR
$6,286
Rent
-$2,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,286 income − $8,310 expenses = $2,024 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
$6,286
Total Expenses
$8,310
Mortgage P&I
64%
$4,053
Property Taxes
12%
$780
Home Insurance
4%
$280
HOA
3%
$180
Property Management
15%
$943
CapEx
4%
$251
Vacancy
0%
$0
Maintenance
4%
$251
Other
25%
$1,572