Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.66% first-year return on $181k initial cash invested.
-23.66%
Cash On Cash
0.83%
Cap Rate
0.13
DSCR
$2,845
Rent
-$3,560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,845 income − $6,405 expenses = $3,560 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,845
Total Expenses
$6,405
Mortgage P&I
140%
$3,980
Property Taxes
27%
$779
Home Insurance
10%
$280
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711