Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.08% first-year return on $181k initial cash invested.
-18.08%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$4,018
Rent
-$2,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,018 income − $6,741 expenses = $2,723 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%
$7,749
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,018
Total Expenses
$6,741
Mortgage P&I
97%
$3,885
Property Taxes
17%
$682
Home Insurance
6%
$245
HOA
0%
$0
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,004