Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.97% first-year return on $182k initial cash invested.
-17.97%
Cash On Cash
1.86%
Cap Rate
0.32
DSCR
$3,656
Rent
-$2,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,656 income − $6,383 expenses = $2,727 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
$3,656
Total Expenses
$6,383
Mortgage P&I
104%
$3,793
Property Taxes
15%
$565
Home Insurance
7%
$271
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914