Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.36% first-year return on $183k initial cash invested.
-12.36%
Cash On Cash
3.29%
Cap Rate
0.57
DSCR
$5,749
Rent
-$1,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,749 income − $7,630 expenses = $1,881 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,840
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,749
Total Expenses
$7,630
Mortgage P&I
66%
$3,803
Property Taxes
14%
$788
Home Insurance
5%
$280
HOA
0%
$0
Property Management
15%
$862
CapEx
4%
$230
Vacancy
0%
$0
Maintenance
4%
$230
Other
25%
$1,437