Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.1% first-year return on $179k initial cash invested.
-24.1%
Cash On Cash
0.45%
Cap Rate
0.08
DSCR
$2,371
Rent
-$3,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,371 income − $5,972 expenses = $3,601 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
$2,371
Total Expenses
$5,972
Mortgage P&I
160%
$3,797
Property Taxes
32%
$761
Home Insurance
12%
$275
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$593