Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.5% first-year return on $183k initial cash invested.
-25.5%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$2,137
Rent
-$3,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,137 income − $6,029 expenses = $3,892 out of pocket
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,864
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,137
Total Expenses
$6,029
Mortgage P&I
189%
$4,043
Property Taxes
33%
$699
Home Insurance
12%
$262
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$534