Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.52% first-year return on $182k initial cash invested.
-22.52%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$3,031
Rent
-$3,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,031 income − $6,443 expenses = $3,412 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,800
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,031
Total Expenses
$6,443
Mortgage P&I
131%
$3,968
Property Taxes
24%
$740
Home Insurance
9%
$280
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758