Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.5% first-year return on $181k initial cash invested.
-24.5%
Cash On Cash
0.58%
Cap Rate
0.09
DSCR
$2,206
Rent
-$3,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,206 income − $5,903 expenses = $3,697 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
$2,206
Total Expenses
$5,903
Mortgage P&I
181%
$3,987
Property Taxes
26%
$579
Home Insurance
13%
$278
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552