Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.9% first-year return on $182k initial cash invested.
-12.9%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$6,026
Rent
-$1,952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,026 income − $7,978 expenses = $1,952 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%
$7,789
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,026
Total Expenses
$7,978
Mortgage P&I
64%
$3,867
Property Taxes
15%
$911
Home Insurance
5%
$280
HOA
0%
$28
Property Management
15%
$904
CapEx
4%
$241
Vacancy
0%
$0
Maintenance
4%
$241
Other
25%
$1,506