Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.52% first-year return on $182k initial cash invested.
-20.52%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$2,554
Rent
-$3,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,554 income − $5,674 expenses = $3,120 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$157k
Closing costs
1%
$7,830
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,554
Total Expenses
$5,674
Mortgage P&I
152%
$3,890
Property Taxes
10%
$268
Home Insurance
11%
$289
HOA
0%
$2
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638