Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.34% first-year return on $179k initial cash invested.
-26.34%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$2,118
Rent
-$3,938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,118 income − $6,056 expenses = $3,938 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,685
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,118
Total Expenses
$6,056
Mortgage P&I
180%
$3,816
Property Taxes
45%
$956
Home Insurance
13%
$266
HOA
0%
$0
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530