Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.66% first-year return on $181k initial cash invested.
-34.66%
Cash On Cash
-2.05%
Cap Rate
-0.34
DSCR
$644
Rent
-$5,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$644 income − $5,864 expenses = $5,220 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
$644
Total Expenses
$5,864
Mortgage P&I
601%
$3,873
Property Taxes
164%
$1,057
Home Insurance
42%
$271
HOA
55%
$353
Property Management
15%
$97
CapEx
4%
$26
Vacancy
0%
$0
Maintenance
4%
$26
Other
25%
$161