Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.42% first-year return on $182k initial cash invested.
-16.42%
Cash On Cash
3.07%
Cap Rate
0.47
DSCR
$5,364
Rent
-$2,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,364 income − $7,847 expenses = $2,483 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,786
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,364
Total Expenses
$7,847
Mortgage P&I
79%
$4,258
Property Taxes
14%
$733
Home Insurance
5%
$280
HOA
0%
$0
Property Management
15%
$805
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,341