Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.55% first-year return on $181k initial cash invested.
-25.55%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$2,011
Rent
-$3,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,011 income − $5,874 expenses = $3,863 out of pocket
Investment Breakdown
|
Purchase Price
$778k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,011
Total Expenses
$5,874
Mortgage P&I
192%
$3,871
Property Taxes
38%
$758
Home Insurance
14%
$280
HOA
0%
$0
Property Management
15%
$302
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$503