Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.28% first-year return on $184k initial cash invested.
-17.28%
Cash On Cash
2.02%
Cap Rate
0.35
DSCR
$3,857
Rent
-$2,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,857 income − $6,510 expenses = $2,653 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
$3,857
Total Expenses
$6,510
Mortgage P&I
99%
$3,830
Property Taxes
14%
$551
Home Insurance
7%
$278
HOA
0%
$0
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964