Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.22% first-year return on $183k initial cash invested.
-12.22%
Cash On Cash
4.24%
Cap Rate
0.64
DSCR
$6,739
Rent
-$1,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,739 income − $8,605 expenses = $1,866 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,866
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,739
Total Expenses
$8,605
Mortgage P&I
65%
$4,377
Property Taxes
11%
$730
Home Insurance
4%
$262
HOA
0%
$0
Property Management
15%
$1,011
CapEx
4%
$270
Vacancy
0%
$0
Maintenance
4%
$270
Other
25%
$1,685