Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.5% first-year return on $181k initial cash invested.
-29.5%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$2,927
Rent
-$4,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,927 income − $7,383 expenses = $4,456 out of pocket
Investment Breakdown
|
Purchase Price
$777k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,774
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,927
Total Expenses
$7,383
Mortgage P&I
146%
$4,269
Property Taxes
40%
$1,179
Home Insurance
10%
$280
HOA
9%
$250
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732