Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.45% first-year return on $181k initial cash invested.
-22.45%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$2,455
Rent
-$3,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,455 income − $5,837 expenses = $3,382 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,455
Total Expenses
$5,837
Mortgage P&I
162%
$3,985
Property Taxes
16%
$403
Home Insurance
11%
$271
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614