Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.73% first-year return on $181k initial cash invested.
-18.73%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$4,127
Rent
-$2,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,127 income − $6,948 expenses = $2,821 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,749
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,127
Total Expenses
$6,948
Mortgage P&I
93%
$3,847
Property Taxes
21%
$849
Home Insurance
7%
$271
HOA
0%
$0
Property Management
15%
$619
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,032