Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.68% first-year return on $182k initial cash invested.
-24.68%
Cash On Cash
0.51%
Cap Rate
0.08
DSCR
$1,979
Rent
-$3,750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,979 income − $5,729 expenses = $3,750 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$157k
Closing costs
1%
$7,825
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,979
Total Expenses
$5,729
Mortgage P&I
202%
$4,003
Property Taxes
25%
$498
Home Insurance
14%
$278
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$495