Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.52% first-year return on $182k initial cash invested.
-16.52%
Cash On Cash
2.54%
Cap Rate
0.41
DSCR
$4,089
Rent
-$2,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,089 income − $6,594 expenses = $2,505 out of pocket
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,806
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,089
Total Expenses
$6,594
Mortgage P&I
98%
$3,995
Property Taxes
9%
$356
Home Insurance
7%
$280
HOA
0%
$0
Property Management
15%
$613
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,022