Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.24% first-year return on $182k initial cash invested.
-15.24%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$3,513
Rent
-$2,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,513 income − $5,819 expenses = $2,306 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,513
Total Expenses
$5,819
Mortgage P&I
110%
$3,859
Property Taxes
0%
$0
Home Insurance
8%
$273
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$878