Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.07% first-year return on $182k initial cash invested.
-21.07%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$3,057
Rent
-$3,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,057 income − $6,258 expenses = $3,201 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%
$7,826
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,057
Total Expenses
$6,258
Mortgage P&I
127%
$3,887
Property Taxes
15%
$460
Home Insurance
9%
$286
HOA
5%
$158
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764