Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.64% first-year return on $183k initial cash invested.
-23.64%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$2,840
Rent
-$3,599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,840 income − $6,439 expenses = $3,599 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,841
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,840
Total Expenses
$6,439
Mortgage P&I
138%
$3,926
Property Taxes
16%
$454
Home Insurance
10%
$280
HOA
15%
$415
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710