Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.99% first-year return on $179k initial cash invested.
-1.99%
Cash On Cash
6.24%
Cap Rate
1.02
DSCR
$9,238
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,238 income − $9,535 expenses = $297 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,655
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,238
Total Expenses
$9,535
Mortgage P&I
42%
$3,907
Property Taxes
8%
$736
Home Insurance
3%
$271
HOA
2%
$185
Property Management
15%
$1,386
CapEx
4%
$370
Vacancy
0%
$0
Maintenance
4%
$370
Other
25%
$2,310