Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.06% first-year return on $183k initial cash invested.
-21.06%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$2,741
Rent
-$3,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,741 income − $5,957 expenses = $3,216 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,868
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,741
Total Expenses
$5,957
Mortgage P&I
140%
$3,840
Property Taxes
19%
$512
Home Insurance
11%
$289
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685