Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.9% first-year return on $184k initial cash invested.
-22.9%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$2,903
Rent
-$3,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,903 income − $6,418 expenses = $3,515 out of pocket
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,903
Total Expenses
$6,418
Mortgage P&I
135%
$3,916
Property Taxes
29%
$833
Home Insurance
10%
$276
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726