Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.84% first-year return on $182k initial cash invested.
-19.84%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$3,837
Rent
-$3,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,837 income − $6,848 expenses = $3,011 out of pocket
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,814
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,837
Total Expenses
$6,848
Mortgage P&I
102%
$3,917
Property Taxes
21%
$811
Home Insurance
7%
$279
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$959