Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.08% first-year return on $182k initial cash invested.
-17.08%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$4,270
Rent
-$2,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,270 income − $6,858 expenses = $2,588 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,270
Total Expenses
$6,858
Mortgage P&I
91%
$3,874
Property Taxes
15%
$654
Home Insurance
7%
$280
HOA
0%
$0
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,068