Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.48% first-year return on $179k initial cash invested.
-25.48%
Cash On Cash
0.77%
Cap Rate
0.12
DSCR
$1,950
Rent
-$3,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,950 income − $5,754 expenses = $3,804 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,675
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,950
Total Expenses
$5,754
Mortgage P&I
216%
$4,220
Property Taxes
15%
$293
Home Insurance
15%
$285
HOA
1%
$20
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$488