Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.72% first-year return on $181k initial cash invested.
-20.72%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$3,768
Rent
-$3,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,768 income − $6,899 expenses = $3,131 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
$3,768
Total Expenses
$6,899
Mortgage P&I
102%
$3,852
Property Taxes
23%
$885
Home Insurance
7%
$273
HOA
2%
$80
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942