Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.84% first-year return on $179k initial cash invested.
-17.84%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$3,870
Rent
-$2,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,870 income − $6,531 expenses = $2,661 out of pocket
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,666
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,870
Total Expenses
$6,531
Mortgage P&I
99%
$3,836
Property Taxes
15%
$568
Home Insurance
7%
$269
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968