Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.7% first-year return on $182k initial cash invested.
-19.7%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$3,405
Rent
-$2,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,405 income − $6,387 expenses = $2,982 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
$3,405
Total Expenses
$6,387
Mortgage P&I
114%
$3,869
Property Taxes
18%
$604
Home Insurance
8%
$280
HOA
0%
$0
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$851