Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.45% first-year return on $183k initial cash invested.
-28.45%
Cash On Cash
-0.38%
Cap Rate
-0.06
DSCR
$1,418
Rent
-$4,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,418 income − $5,759 expenses = $4,341 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%
$7,861
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,418
Total Expenses
$5,759
Mortgage P&I
284%
$4,034
Property Taxes
54%
$764
Home Insurance
20%
$280
HOA
0%
$0
Property Management
15%
$213
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$354