Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.33% first-year return on $181k initial cash invested.
-24.33%
Cash On Cash
0.63%
Cap Rate
0.1
DSCR
$2,253
Rent
-$3,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,253 income − $5,925 expenses = $3,672 out of pocket
Investment Breakdown
|
Purchase Price
$777k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,766
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,253
Total Expenses
$5,925
Mortgage P&I
177%
$3,987
Property Taxes
26%
$579
Home Insurance
12%
$278
HOA
0%
$0
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$563