Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.79% first-year return on $181k initial cash invested.
-13.79%
Cash On Cash
2.88%
Cap Rate
0.5
DSCR
$4,634
Rent
-$2,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,634 income − $6,714 expenses = $2,080 out of pocket
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,764
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,634
Total Expenses
$6,714
Mortgage P&I
81%
$3,758
Property Taxes
10%
$453
Home Insurance
6%
$280
HOA
0%
$0
Property Management
15%
$695
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,158