Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.35% first-year return on $184k initial cash invested.
-32.35%
Cash On Cash
-0.57%
Cap Rate
-0.08
DSCR
$2,492
Rent
-$4,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,492 income − $7,461 expenses = $4,969 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,919
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,492
Total Expenses
$7,461
Mortgage P&I
180%
$4,491
Property Taxes
60%
$1,493
Home Insurance
11%
$280
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$623