Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.6% first-year return on $182k initial cash invested.
-17.6%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$4,198
Rent
-$2,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,198 income − $6,874 expenses = $2,676 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,198
Total Expenses
$6,874
Mortgage P&I
94%
$3,953
Property Taxes
15%
$632
Home Insurance
7%
$273
HOA
0%
$0
Property Management
15%
$630
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,050