Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.01% first-year return on $182k initial cash invested.
-17.01%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$2,998
Rent
-$2,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,998 income − $5,572 expenses = $2,574 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
$2,998
Total Expenses
$5,572
Mortgage P&I
129%
$3,859
Property Taxes
0%
$0
Home Insurance
9%
$273
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750