Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.21% first-year return on $181k initial cash invested.
-22.21%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$2,613
Rent
-$3,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,613 income − $5,971 expenses = $3,358 out of pocket
Investment Breakdown
|
Purchase Price
$778k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$156k
Closing costs
1%
$7,783
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,613
Total Expenses
$5,971
Mortgage P&I
149%
$3,902
Property Taxes
9%
$232
Home Insurance
11%
$298
HOA
11%
$284
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$653