Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.3% first-year return on $182k initial cash invested.
-13.3%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$5,214
Rent
-$2,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,214 income − $7,230 expenses = $2,016 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,804
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,214
Total Expenses
$7,230
Mortgage P&I
73%
$3,832
Property Taxes
12%
$625
Home Insurance
5%
$269
HOA
0%
$0
Property Management
15%
$782
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,304