Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.71% first-year return on $181k initial cash invested.
-22.71%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$3,147
Rent
-$3,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,147 income − $6,576 expenses = $3,429 out of pocket
Investment Breakdown
|
Purchase Price
$777k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,770
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,147
Total Expenses
$6,576
Mortgage P&I
124%
$3,895
Property Taxes
18%
$578
Home Insurance
9%
$280
HOA
10%
$312
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787