Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.98% first-year return on $182k initial cash invested.
-23.98%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$2,616
Rent
-$3,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,616 income − $6,261 expenses = $3,645 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$157k
Closing costs
1%
$7,827
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,616
Total Expenses
$6,261
Mortgage P&I
154%
$4,021
Property Taxes
24%
$620
Home Insurance
11%
$280
HOA
3%
$84
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654