Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.71% first-year return on $182k initial cash invested.
-28.71%
Cash On Cash
-0.7%
Cap Rate
-0.12
DSCR
$280
Rent
-$4,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$280 income − $4,630 expenses = $4,350 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
$280
Total Expenses
$4,630
Mortgage P&I
1388%
$3,887
Property Taxes
120%
$336
Home Insurance
98%
$273
HOA
0%
$0
Property Management
15%
$42
CapEx
4%
$11
Vacancy
0%
$0
Maintenance
4%
$11
Other
25%
$70