Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.29% first-year return on $183k initial cash invested.
-23.29%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$2,786
Rent
-$3,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,786 income − $6,340 expenses = $3,554 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
$2,786
Total Expenses
$6,340
Mortgage P&I
145%
$4,043
Property Taxes
25%
$699
Home Insurance
9%
$262
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696