Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.26% first-year return on $183k initial cash invested.
-25.26%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$2,326
Rent
-$3,856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,326 income − $6,182 expenses = $3,856 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,867
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,326
Total Expenses
$6,182
Mortgage P&I
174%
$4,050
Property Taxes
17%
$392
Home Insurance
12%
$283
HOA
15%
$340
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582