Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.63% first-year return on $183k initial cash invested.
-22.63%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$2,859
Rent
-$3,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,859 income − $6,303 expenses = $3,444 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,838
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,859
Total Expenses
$6,303
Mortgage P&I
141%
$4,039
Property Taxes
22%
$618
Home Insurance
10%
$274
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$715