Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.03% first-year return on $182k initial cash invested.
-14.03%
Cash On Cash
2.75%
Cap Rate
0.48
DSCR
$4,734
Rent
-$2,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,734 income − $6,857 expenses = $2,123 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,788
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,734
Total Expenses
$6,857
Mortgage P&I
79%
$3,719
Property Taxes
13%
$593
Home Insurance
6%
$273
HOA
0%
$0
Property Management
15%
$710
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,184