Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.76% first-year return on $184k initial cash invested.
-15.76%
Cash On Cash
2.85%
Cap Rate
0.46
DSCR
$5,229
Rent
-$2,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,229 income − $7,644 expenses = $2,415 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,899
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,229
Total Expenses
$7,644
Mortgage P&I
78%
$4,082
Property Taxes
15%
$777
Home Insurance
5%
$276
HOA
0%
$0
Property Management
15%
$784
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,307