Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.91% first-year return on $182k initial cash invested.
-19.91%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$3,621
Rent
-$3,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,621 income − $6,640 expenses = $3,019 out of pocket
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,621
Total Expenses
$6,640
Mortgage P&I
105%
$3,796
Property Taxes
17%
$609
Home Insurance
7%
$262
HOA
6%
$235
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$905