Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.88% first-year return on $182k initial cash invested.
-25.88%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$1,446
Rent
-$3,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,446 income − $5,369 expenses = $3,923 out of pocket
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,806
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,446
Total Expenses
$5,369
Mortgage P&I
262%
$3,791
Property Taxes
34%
$489
Home Insurance
19%
$280
HOA
8%
$114
Property Management
15%
$217
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$362