Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.15% first-year return on $181k initial cash invested.
-21.15%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$2,836
Rent
-$3,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,836 income − $6,033 expenses = $3,197 out of pocket
Investment Breakdown
|
Purchase Price
$778k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$156k
Closing costs
1%
$7,781
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,836
Total Expenses
$6,033
Mortgage P&I
133%
$3,775
Property Taxes
21%
$600
Home Insurance
11%
$298
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709