Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.24% first-year return on $179k initial cash invested.
-16.24%
Cash On Cash
2.5%
Cap Rate
0.41
DSCR
$4,004
Rent
-$2,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,004 income − $6,426 expenses = $2,422 out of pocket
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,665
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,004
Total Expenses
$6,426
Mortgage P&I
96%
$3,860
Property Taxes
7%
$294
Home Insurance
9%
$350
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,001