Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.47% first-year return on $182k initial cash invested.
-20.47%
Cash On Cash
1.2%
Cap Rate
0.21
DSCR
$3,328
Rent
-$3,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,328 income − $6,431 expenses = $3,103 out of pocket
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,806
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,328
Total Expenses
$6,431
Mortgage P&I
113%
$3,748
Property Taxes
24%
$811
Home Insurance
8%
$275
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832