Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.48% first-year return on $184k initial cash invested.
-27.48%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$1,583
Rent
-$4,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,583 income − $5,808 expenses = $4,225 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$159k
Closing costs
1%
$7,928
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,583
Total Expenses
$5,808
Mortgage P&I
257%
$4,074
Property Taxes
44%
$695
Home Insurance
18%
$280
HOA
0%
$0
Property Management
15%
$237
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$396