Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.78% first-year return on $182k initial cash invested.
-11.78%
Cash On Cash
3.55%
Cap Rate
0.6
DSCR
$5,397
Rent
-$1,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,397 income − $7,181 expenses = $1,784 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%
$7,795
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,397
Total Expenses
$7,181
Mortgage P&I
72%
$3,876
Property Taxes
8%
$438
Home Insurance
5%
$276
HOA
0%
$0
Property Management
15%
$810
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,349