Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.97% first-year return on $181k initial cash invested.
-21.97%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$3,401
Rent
-$3,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,401 income − $6,722 expenses = $3,321 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%
$7,779
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,401
Total Expenses
$6,722
Mortgage P&I
113%
$3,852
Property Taxes
26%
$885
Home Insurance
8%
$273
HOA
2%
$80
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850