Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.13% first-year return on $179k initial cash invested.
-18.13%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$3,398
Rent
-$2,709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,398 income − $6,107 expenses = $2,709 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,680
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,398
Total Expenses
$6,107
Mortgage P&I
115%
$3,893
Property Taxes
9%
$313
Home Insurance
8%
$269
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850