Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22% first-year return on $183k initial cash invested.
-22%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$4,832
Rent
-$3,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,832 income − $8,178 expenses = $3,346 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,834
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,832
Total Expenses
$8,178
Mortgage P&I
82%
$3,949
Property Taxes
34%
$1,630
Home Insurance
6%
$280
HOA
0%
$0
Property Management
15%
$725
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,208