Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.66% first-year return on $184k initial cash invested.
-15.66%
Cash On Cash
2.65%
Cap Rate
0.43
DSCR
$4,467
Rent
-$2,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,467 income − $6,874 expenses = $2,407 out of pocket
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$153k
Closing costs
1%
$7,641
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,467
Total Expenses
$6,874
Mortgage P&I
88%
$3,914
Property Taxes
12%
$542
Home Insurance
6%
$273
HOA
0%
$0
Property Management
15%
$670
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,117