Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.9% first-year return on $182k initial cash invested.
-15.9%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$3,750
Rent
-$2,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,750 income − $6,157 expenses = $2,407 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,791
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,750
Total Expenses
$6,157
Mortgage P&I
104%
$3,893
Property Taxes
5%
$184
Home Insurance
7%
$280
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938