Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.51% first-year return on $181k initial cash invested.
-23.51%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$1,486
Rent
-$3,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,486 income − $5,039 expenses = $3,553 out of pocket
Investment Breakdown
|
Purchase Price
$778k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$156k
Closing costs
1%
$7,780
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,486
Total Expenses
$5,039
Mortgage P&I
261%
$3,884
Property Taxes
11%
$162
Home Insurance
19%
$280
HOA
0%
$0
Property Management
15%
$223
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$372