Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.63% first-year return on $181k initial cash invested.
-19.63%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$4,042
Rent
-$2,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,042 income − $7,005 expenses = $2,963 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
$4,042
Total Expenses
$7,005
Mortgage P&I
96%
$3,895
Property Taxes
14%
$578
Home Insurance
7%
$280
HOA
8%
$312
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010