Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.48% first-year return on $182k initial cash invested.
-23.48%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$2,674
Rent
-$3,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,674 income − $6,245 expenses = $3,571 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$157k
Closing costs
1%
$7,832
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,674
Total Expenses
$6,245
Mortgage P&I
145%
$3,890
Property Taxes
30%
$792
Home Insurance
10%
$280
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668