Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.28% first-year return on $183k initial cash invested.
-24.28%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$2,142
Rent
-$3,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $5,842 expenses = $3,700 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,852
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,142
Total Expenses
$5,842
Mortgage P&I
185%
$3,970
Property Taxes
26%
$567
Home Insurance
13%
$276
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536