Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.64% first-year return on $182k initial cash invested.
-13.64%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$5,810
Rent
-$2,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,810 income − $7,874 expenses = $2,064 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
$5,810
Total Expenses
$7,874
Mortgage P&I
67%
$3,867
Property Taxes
16%
$911
Home Insurance
5%
$280
HOA
0%
$28
Property Management
15%
$872
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,452