Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.14% first-year return on $181k initial cash invested.
-15.14%
Cash On Cash
2.9%
Cap Rate
0.47
DSCR
$4,419
Rent
-$2,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,419 income − $6,697 expenses = $2,278 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,742
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,419
Total Expenses
$6,697
Mortgage P&I
90%
$3,974
Property Taxes
7%
$321
Home Insurance
6%
$280
HOA
0%
$0
Property Management
15%
$663
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,105