Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.41% first-year return on $179k initial cash invested.
-23.41%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$2,481
Rent
-$3,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,481 income − $5,965 expenses = $3,484 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,646
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,481
Total Expenses
$5,965
Mortgage P&I
149%
$3,695
Property Taxes
25%
$618
Home Insurance
11%
$262
HOA
8%
$200
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620