Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.8% first-year return on $183k initial cash invested.
-22.8%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$2,656
Rent
-$3,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,656 income − $6,136 expenses = $3,480 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%
$7,865
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,656
Total Expenses
$6,136
Mortgage P&I
153%
$4,056
Property Taxes
20%
$526
Home Insurance
11%
$280
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664