Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.46% first-year return on $182k initial cash invested.
-18.46%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$3,791
Rent
-$2,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,791 income − $6,588 expenses = $2,797 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,799
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,791
Total Expenses
$6,588
Mortgage P&I
102%
$3,883
Property Taxes
16%
$611
Home Insurance
7%
$273
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948