Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.99% first-year return on $181k initial cash invested.
-17.99%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$4,139
Rent
-$2,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,139 income − $6,849 expenses = $2,710 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
$4,139
Total Expenses
$6,849
Mortgage P&I
93%
$3,865
Property Taxes
16%
$653
Home Insurance
7%
$280
HOA
2%
$63
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,035