Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.72% first-year return on $182k initial cash invested.
-13.72%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$4,831
Rent
-$2,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,831 income − $6,909 expenses = $2,078 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
$4,831
Total Expenses
$6,909
Mortgage P&I
80%
$3,876
Property Taxes
9%
$438
Home Insurance
6%
$276
HOA
0%
$0
Property Management
15%
$725
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,208