Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.22% first-year return on $182k initial cash invested.
-17.22%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$5,539
Rent
-$2,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,539 income − $8,146 expenses = $2,607 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,792
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,539
Total Expenses
$8,146
Mortgage P&I
69%
$3,814
Property Taxes
19%
$1,035
Home Insurance
5%
$294
HOA
6%
$343
Property Management
15%
$831
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,385