Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.53% first-year return on $184k initial cash invested.
-15.53%
Cash On Cash
2.68%
Cap Rate
0.44
DSCR
$4,422
Rent
-$2,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,422 income − $6,803 expenses = $2,381 out of pocket
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,905
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,422
Total Expenses
$6,803
Mortgage P&I
90%
$3,967
Property Taxes
9%
$416
Home Insurance
7%
$297
HOA
0%
$0
Property Management
15%
$663
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,106