Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.85% first-year return on $181k initial cash invested.
-22.85%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$2,361
Rent
-$3,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,361 income − $5,803 expenses = $3,442 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
$2,361
Total Expenses
$5,803
Mortgage P&I
163%
$3,845
Property Taxes
16%
$380
Home Insurance
11%
$271
HOA
7%
$175
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590