Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.49% first-year return on $179k initial cash invested.
-8.49%
Cash On Cash
5.03%
Cap Rate
0.77
DSCR
$7,505
Rent
-$1,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,505 income − $8,769 expenses = $1,264 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,650
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,505
Total Expenses
$8,769
Mortgage P&I
56%
$4,172
Property Taxes
10%
$727
Home Insurance
4%
$268
HOA
0%
$0
Property Management
15%
$1,126
CapEx
4%
$300
Vacancy
0%
$0
Maintenance
4%
$300
Other
25%
$1,876