Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.63% first-year return on $182k initial cash invested.
-19.63%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$3,427
Rent
-$2,971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,427 income − $6,398 expenses = $2,971 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,792
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,427
Total Expenses
$6,398
Mortgage P&I
113%
$3,869
Property Taxes
18%
$604
Home Insurance
8%
$280
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$857