Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.58% first-year return on $183k initial cash invested.
-21.58%
Cash On Cash
1.25%
Cap Rate
0.2
DSCR
$2,623
Rent
-$3,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,623 income − $5,912 expenses = $3,289 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,623
Total Expenses
$5,912
Mortgage P&I
153%
$4,004
Property Taxes
14%
$364
Home Insurance
11%
$285
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656