Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.89% first-year return on $183k initial cash invested.
-23.89%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$3,216
Rent
-$3,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,216 income − $6,866 expenses = $3,650 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$158k
Closing costs
1%
$7,875
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,216
Total Expenses
$6,866
Mortgage P&I
124%
$3,995
Property Taxes
33%
$1,047
Home Insurance
9%
$280
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804