Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.41% first-year return on $181k initial cash invested.
-17.41%
Cash On Cash
2.35%
Cap Rate
0.38
DSCR
$3,389
Rent
-$2,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,389 income − $6,016 expenses = $2,627 out of pocket
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,763
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,389
Total Expenses
$6,016
Mortgage P&I
118%
$4,012
Property Taxes
6%
$197
Home Insurance
5%
$180
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$847