Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.27% first-year return on $183k initial cash invested.
-17.27%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$4,517
Rent
-$2,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,517 income − $7,145 expenses = $2,628 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,839
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,517
Total Expenses
$7,145
Mortgage P&I
87%
$3,936
Property Taxes
17%
$760
Home Insurance
6%
$280
HOA
0%
$0
Property Management
15%
$678
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,129