Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.82% first-year return on $184k initial cash invested.
-24.82%
Cash On Cash
0.52%
Cap Rate
0.08
DSCR
$2,488
Rent
-$3,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,488 income − $6,301 expenses = $3,813 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,923
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,488
Total Expenses
$6,301
Mortgage P&I
163%
$4,054
Property Taxes
31%
$763
Home Insurance
12%
$289
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622