Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.39% first-year return on $181k initial cash invested.
-22.39%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$2,556
Rent
-$3,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,556 income − $5,942 expenses = $3,386 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
$2,556
Total Expenses
$5,942
Mortgage P&I
153%
$3,902
Property Taxes
9%
$232
Home Insurance
12%
$298
HOA
11%
$284
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639