Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.64% first-year return on $182k initial cash invested.
-21.64%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$2,914
Rent
-$3,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,914 income − $6,189 expenses = $3,275 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,789
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,914
Total Expenses
$6,189
Mortgage P&I
133%
$3,887
Property Taxes
21%
$623
Home Insurance
10%
$280
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$728