Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.34% first-year return on $181k initial cash invested.
-20.34%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$3,660
Rent
-$3,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,660 income − $6,724 expenses = $3,064 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
$3,660
Total Expenses
$6,724
Mortgage P&I
106%
$3,892
Property Taxes
22%
$805
Home Insurance
7%
$271
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915