Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.36% first-year return on $183k initial cash invested.
-18.36%
Cash On Cash
2.11%
Cap Rate
0.34
DSCR
$4,285
Rent
-$2,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,285 income − $7,082 expenses = $2,797 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,849
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,285
Total Expenses
$7,082
Mortgage P&I
93%
$4,004
Property Taxes
17%
$746
Home Insurance
6%
$276
HOA
0%
$0
Property Management
15%
$643
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,071