Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.99% first-year return on $181k initial cash invested.
-7.99%
Cash On Cash
4.52%
Cap Rate
0.75
DSCR
$5,909
Rent
-$1,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,909 income − $7,113 expenses = $1,204 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,909
Total Expenses
$7,113
Mortgage P&I
66%
$3,885
Property Taxes
2%
$122
Home Insurance
5%
$271
HOA
0%
$0
Property Management
15%
$886
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,477