Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.25% first-year return on $182k initial cash invested.
-29.25%
Cash On Cash
-0.83%
Cap Rate
-0.14
DSCR
$122
Rent
-$4,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$122 income − $4,554 expenses = $4,432 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,800
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$122
Total Expenses
$4,554
Mortgage P&I
3186%
$3,887
Property Taxes
275%
$336
Home Insurance
224%
$273
HOA
0%
$0
Property Management
15%
$18
CapEx
4%
$5
Vacancy
0%
$0
Maintenance
4%
$5
Other
25%
$30