Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.74% first-year return on $183k initial cash invested.
-17.74%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$4,143
Rent
-$2,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,143 income − $6,846 expenses = $2,703 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
$4,143
Total Expenses
$6,846
Mortgage P&I
94%
$3,903
Property Taxes
16%
$679
Home Insurance
7%
$275
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,036