Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.94% first-year return on $181k initial cash invested.
-19.94%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$2,738
Rent
-$3,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,738 income − $5,741 expenses = $3,003 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,738
Total Expenses
$5,741
Mortgage P&I
138%
$3,774
Property Taxes
9%
$239
Home Insurance
10%
$271
HOA
5%
$142
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$684