Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.04% first-year return on $181k initial cash invested.
-20.04%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$3,534
Rent
-$3,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,534 income − $6,559 expenses = $3,025 out of pocket
Investment Breakdown
|
Purchase Price
$777k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,769
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,534
Total Expenses
$6,559
Mortgage P&I
110%
$3,901
Property Taxes
18%
$647
Home Insurance
9%
$315
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$884