Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.02% first-year return on $181k initial cash invested.
-19.02%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$3,836
Rent
-$2,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,836 income − $6,701 expenses = $2,865 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%
$7,751
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,836
Total Expenses
$6,701
Mortgage P&I
101%
$3,865
Property Taxes
17%
$653
Home Insurance
7%
$280
HOA
2%
$63
Property Management
15%
$575
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$959