Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.74% first-year return on $181k initial cash invested.
-24.74%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$2,373
Rent
-$3,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,373 income − $6,097 expenses = $3,724 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,745
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,373
Total Expenses
$6,097
Mortgage P&I
163%
$3,870
Property Taxes
26%
$608
Home Insurance
12%
$280
HOA
8%
$200
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$593