Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.15% first-year return on $182k initial cash invested.
-18.15%
Cash On Cash
2.61%
Cap Rate
0.4
DSCR
$4,285
Rent
-$2,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,285 income − $7,040 expenses = $2,755 out of pocket
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,816
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,285
Total Expenses
$7,040
Mortgage P&I
100%
$4,281
Property Taxes
10%
$423
Home Insurance
7%
$280
HOA
0%
$0
Property Management
15%
$643
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,071