Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.47% first-year return on $182k initial cash invested.
-22.47%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$2,692
Rent
-$3,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,692 income − $6,108 expenses = $3,416 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%
$7,829
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,692
Total Expenses
$6,108
Mortgage P&I
147%
$3,950
Property Taxes
20%
$533
Home Insurance
12%
$332
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$673