Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.27% first-year return on $181k initial cash invested.
-12.27%
Cash On Cash
3.2%
Cap Rate
0.56
DSCR
$5,421
Rent
-$1,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,421 income − $7,267 expenses = $1,846 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
$5,421
Total Expenses
$7,267
Mortgage P&I
68%
$3,696
Property Taxes
13%
$689
Home Insurance
5%
$280
HOA
0%
$0
Property Management
15%
$813
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,355