Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.82% first-year return on $183k initial cash invested.
-17.82%
Cash On Cash
2.29%
Cap Rate
0.37
DSCR
$4,511
Rent
-$2,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,511 income − $7,225 expenses = $2,714 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,848
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,511
Total Expenses
$7,225
Mortgage P&I
89%
$4,033
Property Taxes
17%
$747
Home Insurance
6%
$280
HOA
0%
$0
Property Management
15%
$677
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,128