Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.3% first-year return on $179k initial cash invested.
-24.3%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$2,313
Rent
-$3,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,313 income − $5,944 expenses = $3,631 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,313
Total Expenses
$5,944
Mortgage P&I
164%
$3,797
Property Taxes
33%
$761
Home Insurance
12%
$275
HOA
0%
$0
Property Management
15%
$347
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$578