Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.47% first-year return on $183k initial cash invested.
-21.47%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$2,178
Rent
-$3,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,178 income − $5,454 expenses = $3,276 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
$2,178
Total Expenses
$5,454
Mortgage P&I
180%
$3,924
Property Taxes
9%
$196
Home Insurance
13%
$289
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544