Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.3% first-year return on $183k initial cash invested.
-23.3%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$2,301
Rent
-$3,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,301 income − $5,847 expenses = $3,546 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$151k
Closing costs
1%
$7,552
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$2,301
Total Expenses
$5,847
Mortgage P&I
162%
$3,733
Property Taxes
31%
$706
Home Insurance
12%
$271
HOA
1%
$33
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$575