Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.88% first-year return on $181k initial cash invested.
-25.88%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$1,445
Rent
-$3,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,445 income − $5,343 expenses = $3,898 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,445
Total Expenses
$5,343
Mortgage P&I
274%
$3,964
Property Taxes
29%
$414
Home Insurance
19%
$271
HOA
0%
$0
Property Management
15%
$217
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$361