Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.32% first-year return on $183k initial cash invested.
-19.32%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$3,677
Rent
-$2,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,677 income − $6,622 expenses = $2,945 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,677
Total Expenses
$6,622
Mortgage P&I
106%
$3,903
Property Taxes
18%
$679
Home Insurance
7%
$275
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$919