Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.07% first-year return on $184k initial cash invested.
-26.07%
Cash On Cash
-0.02%
Cap Rate
0
DSCR
$1,988
Rent
-$3,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,988 income − $5,983 expenses = $3,995 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
$1,988
Total Expenses
$5,983
Mortgage P&I
196%
$3,900
Property Taxes
43%
$852
Home Insurance
14%
$276
HOA
0%
$0
Property Management
15%
$298
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$497