Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.18% first-year return on $181k initial cash invested.
-27.18%
Cash On Cash
0.35%
Cap Rate
0.05
DSCR
$2,668
Rent
-$4,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,668 income − $6,762 expenses = $4,094 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,668
Total Expenses
$6,762
Mortgage P&I
158%
$4,211
Property Taxes
37%
$999
Home Insurance
10%
$271
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667