Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.28% first-year return on $182k initial cash invested.
-10.28%
Cash On Cash
3.7%
Cap Rate
0.64
DSCR
$5,286
Rent
-$1,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,286 income − $6,842 expenses = $1,556 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,796
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,286
Total Expenses
$6,842
Mortgage P&I
71%
$3,750
Property Taxes
5%
$270
Home Insurance
5%
$280
HOA
0%
$5
Property Management
15%
$793
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,322