Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.76% first-year return on $181k initial cash invested.
-18.76%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$4,339
Rent
-$2,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,339 income − $7,174 expenses = $2,835 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
$4,339
Total Expenses
$7,174
Mortgage P&I
89%
$3,852
Property Taxes
20%
$885
Home Insurance
6%
$273
HOA
2%
$80
Property Management
15%
$651
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,085