Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.81% first-year return on $181k initial cash invested.
-20.81%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$4,473
Rent
-$3,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,473 income − $7,605 expenses = $3,132 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,742
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,473
Total Expenses
$7,605
Mortgage P&I
86%
$3,828
Property Taxes
30%
$1,353
Home Insurance
5%
$210
HOA
2%
$67
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,118