Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.04% first-year return on $183k initial cash invested.
-21.04%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$2,303
Rent
-$3,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,303 income − $5,514 expenses = $3,211 out of pocket
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,862
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,303
Total Expenses
$5,514
Mortgage P&I
170%
$3,924
Property Taxes
9%
$196
Home Insurance
13%
$289
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576