Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.1% first-year return on $184k initial cash invested.
-19.1%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$2,982
Rent
-$2,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,982 income − $5,908 expenses = $2,926 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,895
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,982
Total Expenses
$5,908
Mortgage P&I
133%
$3,972
Property Taxes
8%
$229
Home Insurance
9%
$276
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746