Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.91% first-year return on $181k initial cash invested.
-18.91%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$3,097
Rent
-$2,852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,097 income − $5,949 expenses = $2,852 out of pocket
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,761
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,097
Total Expenses
$5,949
Mortgage P&I
126%
$3,889
Property Taxes
10%
$325
Home Insurance
8%
$241
HOA
0%
$7
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774