Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.18% first-year return on $182k initial cash invested.
-14.18%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$4,475
Rent
-$2,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,475 income − $6,623 expenses = $2,148 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,799
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,475
Total Expenses
$6,623
Mortgage P&I
87%
$3,913
Property Taxes
6%
$289
Home Insurance
6%
$273
HOA
0%
$0
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,119