Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.67% first-year return on $182k initial cash invested.
-22.67%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$1,771
Rent
-$3,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,771 income − $5,207 expenses = $3,436 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,802
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,771
Total Expenses
$5,207
Mortgage P&I
214%
$3,798
Property Taxes
15%
$263
Home Insurance
16%
$280
HOA
1%
$15
Property Management
15%
$266
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$443