Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.49% first-year return on $183k initial cash invested.
-16.49%
Cash On Cash
2.84%
Cap Rate
0.45
DSCR
$5,331
Rent
-$2,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,331 income − $7,842 expenses = $2,511 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,846
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,331
Total Expenses
$7,842
Mortgage P&I
78%
$4,158
Property Taxes
16%
$845
Home Insurance
5%
$280
HOA
0%
$0
Property Management
15%
$800
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,333