Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.17% first-year return on $182k initial cash invested.
-20.17%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$3,017
Rent
-$3,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,017 income − $6,078 expenses = $3,061 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%
$7,814
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,017
Total Expenses
$6,078
Mortgage P&I
126%
$3,793
Property Taxes
19%
$565
Home Insurance
9%
$271
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754