Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.13% first-year return on $181k initial cash invested.
-19.13%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$3,490
Rent
-$2,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,490 income − $6,372 expenses = $2,882 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,490
Total Expenses
$6,372
Mortgage P&I
113%
$3,929
Property Taxes
6%
$225
Home Insurance
8%
$271
HOA
8%
$271
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$872