Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.35% first-year return on $181k initial cash invested.
-20.35%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$2,402
Rent
-$3,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $5,478 expenses = $3,076 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
$2,402
Total Expenses
$5,478
Mortgage P&I
162%
$3,884
Property Taxes
7%
$162
Home Insurance
12%
$280
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600