Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.03% first-year return on $181k initial cash invested.
-13.03%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$4,311
Rent
-$1,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,311 income − $6,274 expenses = $1,963 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
$4,311
Total Expenses
$6,274
Mortgage P&I
88%
$3,801
Property Taxes
3%
$133
Home Insurance
6%
$271
HOA
0%
$0
Property Management
15%
$647
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,078