Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.16% first-year return on $184k initial cash invested.
-12.16%
Cash On Cash
3.5%
Cap Rate
0.59
DSCR
$6,067
Rent
-$1,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,067 income − $7,932 expenses = $1,865 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%
$7,907
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,067
Total Expenses
$7,932
Mortgage P&I
65%
$3,925
Property Taxes
10%
$632
Home Insurance
4%
$269
HOA
3%
$193
Property Management
15%
$910
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,517