Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.02% first-year return on $183k initial cash invested.
-20.02%
Cash On Cash
1.66%
Cap Rate
0.27
DSCR
$3,269
Rent
-$3,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,269 income − $6,324 expenses = $3,055 out of pocket
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,863
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,269
Total Expenses
$6,324
Mortgage P&I
123%
$4,009
Property Taxes
9%
$300
Home Insurance
14%
$446
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$817