Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.26% first-year return on $179k initial cash invested.
-20.26%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$3,100
Rent
-$3,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,100 income − $6,121 expenses = $3,021 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,663
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,100
Total Expenses
$6,121
Mortgage P&I
127%
$3,943
Property Taxes
5%
$140
Home Insurance
9%
$276
HOA
9%
$274
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$775