Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.7% first-year return on $183k initial cash invested.
-21.7%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$3,306
Rent
-$3,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,306 income − $6,612 expenses = $3,306 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
$3,306
Total Expenses
$6,612
Mortgage P&I
121%
$4,004
Property Taxes
23%
$746
Home Insurance
8%
$276
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826