Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.88% first-year return on $182k initial cash invested.
-18.88%
Cash On Cash
1.57%
Cap Rate
0.27
DSCR
$2,822
Rent
-$2,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,822 income − $5,685 expenses = $2,863 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%
$7,808
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,822
Total Expenses
$5,685
Mortgage P&I
134%
$3,769
Property Taxes
10%
$281
Home Insurance
10%
$280
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706