Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.05% first-year return on $182k initial cash invested.
-13.05%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$5,790
Rent
-$1,977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,790 income − $7,767 expenses = $1,977 out of pocket
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$150k
Closing costs
1%
$7,512
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,790
Total Expenses
$7,767
Mortgage P&I
65%
$3,790
Property Taxes
12%
$712
Home Insurance
4%
$255
HOA
4%
$230
Property Management
15%
$868
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,448