Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.02% first-year return on $182k initial cash invested.
-17.02%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$3,850
Rent
-$2,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,850 income − $6,432 expenses = $2,582 out of pocket
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,811
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,850
Total Expenses
$6,432
Mortgage P&I
100%
$3,846
Property Taxes
12%
$458
Home Insurance
7%
$280
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962