Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.9% first-year return on $182k initial cash invested.
-24.9%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$1,912
Rent
-$3,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,912 income − $5,696 expenses = $3,784 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
$1,912
Total Expenses
$5,696
Mortgage P&I
209%
$4,003
Property Taxes
26%
$498
Home Insurance
15%
$278
HOA
0%
$0
Property Management
15%
$287
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$478