Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.03% first-year return on $184k initial cash invested.
-13.03%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$5,157
Rent
-$1,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,157 income − $7,155 expenses = $1,998 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
$5,157
Total Expenses
$7,155
Mortgage P&I
77%
$3,967
Property Taxes
8%
$416
Home Insurance
6%
$297
HOA
0%
$0
Property Management
15%
$774
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,289