Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.45% first-year return on $181k initial cash invested.
-24.45%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$2,075
Rent
-$3,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,075 income − $5,763 expenses = $3,688 out of pocket
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,075
Total Expenses
$5,763
Mortgage P&I
186%
$3,853
Property Taxes
33%
$678
Home Insurance
11%
$236
HOA
0%
$0
Property Management
15%
$311
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$519