Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.86% first-year return on $181k initial cash invested.
-33.86%
Cash On Cash
-1.85%
Cap Rate
-0.31
DSCR
$873
Rent
-$5,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$873 income − $5,973 expenses = $5,100 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$873
Total Expenses
$5,973
Mortgage P&I
444%
$3,873
Property Taxes
121%
$1,057
Home Insurance
31%
$271
HOA
40%
$353
Property Management
15%
$131
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$218