Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.4% first-year return on $184k initial cash invested.
-27.4%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$1,608
Rent
-$4,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,608 income − $5,820 expenses = $4,212 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
$1,608
Total Expenses
$5,820
Mortgage P&I
253%
$4,074
Property Taxes
43%
$695
Home Insurance
17%
$280
HOA
0%
$0
Property Management
15%
$241
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$402