Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.97% first-year return on $184k initial cash invested.
-25.97%
Cash On Cash
0%
Cap Rate
0
DSCR
$2,017
Rent
-$3,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,017 income − $5,997 expenses = $3,980 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,017
Total Expenses
$5,997
Mortgage P&I
193%
$3,900
Property Taxes
42%
$852
Home Insurance
14%
$276
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$504