Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.15% first-year return on $182k initial cash invested.
-27.15%
Cash On Cash
-0.09%
Cap Rate
-0.02
DSCR
$1,795
Rent
-$4,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,795 income − $5,902 expenses = $4,107 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,788
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,795
Total Expenses
$5,902
Mortgage P&I
221%
$3,975
Property Taxes
44%
$792
Home Insurance
15%
$273
HOA
0%
$0
Property Management
15%
$269
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$449