Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.53% first-year return on $184k initial cash invested.
-19.53%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$3,074
Rent
-$2,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,074 income − $6,066 expenses = $2,992 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,897
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,074
Total Expenses
$6,066
Mortgage P&I
124%
$3,798
Property Taxes
14%
$437
Home Insurance
10%
$294
HOA
2%
$62
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768