Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.77% first-year return on $179k initial cash invested.
-21.77%
Cash On Cash
1.04%
Cap Rate
0.18
DSCR
$3,040
Rent
-$3,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,040 income − $6,293 expenses = $3,253 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
$3,040
Total Expenses
$6,293
Mortgage P&I
125%
$3,797
Property Taxes
25%
$761
Home Insurance
9%
$275
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760