Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.77% first-year return on $184k initial cash invested.
-20.77%
Cash On Cash
1.14%
Cap Rate
0.2
DSCR
$2,826
Rent
-$3,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,826 income − $6,015 expenses = $3,189 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,916
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,826
Total Expenses
$6,015
Mortgage P&I
136%
$3,830
Property Taxes
20%
$551
Home Insurance
10%
$278
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706