Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.07% first-year return on $183k initial cash invested.
-20.07%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$3,811
Rent
-$3,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,811 income − $6,875 expenses = $3,064 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,865
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,811
Total Expenses
$6,875
Mortgage P&I
104%
$3,969
Property Taxes
19%
$731
Home Insurance
7%
$276
HOA
2%
$70
Property Management
15%
$572
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$953