Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.65% first-year return on $182k initial cash invested.
-17.65%
Cash On Cash
2.68%
Cap Rate
0.41
DSCR
$3,965
Rent
-$2,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,965 income − $6,639 expenses = $2,674 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,800
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,965
Total Expenses
$6,639
Mortgage P&I
107%
$4,260
Property Taxes
5%
$202
Home Insurance
7%
$273
HOA
0%
$0
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$991