Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.72% first-year return on $181k initial cash invested.
-16.72%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$3,245
Rent
-$2,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,245 income − $5,763 expenses = $2,518 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,245
Total Expenses
$5,763
Mortgage P&I
117%
$3,801
Property Taxes
4%
$133
Home Insurance
8%
$271
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811