Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.31% first-year return on $181k initial cash invested.
-18.31%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$3,674
Rent
-$2,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,674 income − $6,428 expenses = $2,754 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,740
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,674
Total Expenses
$6,428
Mortgage P&I
101%
$3,696
Property Taxes
19%
$689
Home Insurance
8%
$280
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918