Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.76% first-year return on $184k initial cash invested.
-26.76%
Cash On Cash
0.03%
Cap Rate
0
DSCR
$1,840
Rent
-$4,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,840 income − $5,946 expenses = $4,106 out of pocket
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,912
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,840
Total Expenses
$5,946
Mortgage P&I
220%
$4,049
Property Taxes
32%
$594
Home Insurance
14%
$264
HOA
8%
$155
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460