Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.52% first-year return on $181k initial cash invested.
-15.52%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$4,663
Rent
-$2,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,663 income − $7,007 expenses = $2,344 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,663
Total Expenses
$7,007
Mortgage P&I
80%
$3,716
Property Taxes
17%
$790
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$699
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,166