Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.38% first-year return on $183k initial cash invested.
-28.38%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$1,859
Rent
-$4,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,859 income − $6,196 expenses = $4,337 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,859
Total Expenses
$6,196
Mortgage P&I
231%
$4,295
Property Taxes
39%
$720
Home Insurance
15%
$280
HOA
0%
$9
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$465