Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.66% first-year return on $182k initial cash invested.
-14.66%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$4,878
Rent
-$2,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,878 income − $7,101 expenses = $2,223 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$150k
Closing costs
1%
$7,520
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,878
Total Expenses
$7,101
Mortgage P&I
78%
$3,785
Property Taxes
13%
$656
Home Insurance
6%
$270
HOA
1%
$48
Property Management
15%
$732
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,220