Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.65% first-year return on $182k initial cash invested.
-21.65%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$3,282
Rent
-$3,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,282 income − $6,562 expenses = $3,280 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
$3,282
Total Expenses
$6,562
Mortgage P&I
121%
$3,968
Property Taxes
23%
$740
Home Insurance
9%
$280
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820