Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.44% first-year return on $184k initial cash invested.
-19.44%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$3,585
Rent
-$2,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,585 income − $6,558 expenses = $2,973 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,884
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,585
Total Expenses
$6,558
Mortgage P&I
110%
$3,943
Property Taxes
18%
$636
Home Insurance
7%
$259
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896