Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.47% first-year return on $183k initial cash invested.
-18.47%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$3,258
Rent
-$2,824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,258 income − $6,082 expenses = $2,824 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$158k
Closing costs
1%
$7,880
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,258
Total Expenses
$6,082
Mortgage P&I
121%
$3,939
Property Taxes
9%
$304
Home Insurance
8%
$276
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814