Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25% first-year return on $181k initial cash invested.
-25%
Cash On Cash
0.82%
Cap Rate
0.13
DSCR
$2,786
Rent
-$3,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,786 income − $6,551 expenses = $3,765 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,786
Total Expenses
$6,551
Mortgage P&I
150%
$4,182
Property Taxes
27%
$762
Home Insurance
10%
$271
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696