Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22% first-year return on $182k initial cash invested.
-22%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$1,773
Rent
-$3,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,773 income − $5,105 expenses = $3,332 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,798
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,773
Total Expenses
$5,105
Mortgage P&I
214%
$3,796
Property Taxes
11%
$192
Home Insurance
15%
$266
HOA
0%
$0
Property Management
15%
$266
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$443