Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.16% first-year return on $179k initial cash invested.
-15.16%
Cash On Cash
2.65%
Cap Rate
0.45
DSCR
$4,649
Rent
-$2,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,649 income − $6,910 expenses = $2,261 out of pocket
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,668
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,649
Total Expenses
$6,910
Mortgage P&I
81%
$3,769
Property Taxes
14%
$637
Home Insurance
6%
$273
HOA
0%
$0
Property Management
15%
$697
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,162