Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.7% first-year return on $182k initial cash invested.
-6.7%
Cash On Cash
4.71%
Cap Rate
0.8
DSCR
$6,726
Rent
-$1,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,726 income − $7,744 expenses = $1,018 out of pocket
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,822
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,726
Total Expenses
$7,744
Mortgage P&I
57%
$3,818
Property Taxes
6%
$417
Home Insurance
4%
$280
HOA
0%
$0
Property Management
15%
$1,009
CapEx
4%
$269
Vacancy
0%
$0
Maintenance
4%
$269
Other
25%
$1,682