Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.94% first-year return on $183k initial cash invested.
-19.94%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$3,442
Rent
-$3,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,442 income − $6,488 expenses = $3,046 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,872
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,442
Total Expenses
$6,488
Mortgage P&I
114%
$3,913
Property Taxes
18%
$609
Home Insurance
8%
$280
HOA
1%
$34
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860