Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.08% first-year return on $184k initial cash invested.
-29.08%
Cash On Cash
-0.72%
Cap Rate
-0.12
DSCR
$982
Rent
-$4,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$982 income − $5,435 expenses = $4,453 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,894
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$982
Total Expenses
$5,435
Mortgage P&I
401%
$3,940
Property Taxes
76%
$744
Home Insurance
29%
$280
HOA
0%
$0
Property Management
15%
$147
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$246