Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.77% first-year return on $183k initial cash invested.
-21.77%
Cash On Cash
0.91%
Cap Rate
0.16
DSCR
$2,652
Rent
-$3,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,652 income − $5,964 expenses = $3,312 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,837
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,652
Total Expenses
$5,964
Mortgage P&I
143%
$3,801
Property Taxes
23%
$617
Home Insurance
10%
$273
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$663