Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.79% first-year return on $179k initial cash invested.
-26.79%
Cash On Cash
-0.09%
Cap Rate
-0.02
DSCR
$1,738
Rent
-$3,990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,738 income − $5,728 expenses = $3,990 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,655
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,738
Total Expenses
$5,728
Mortgage P&I
222%
$3,861
Property Taxes
44%
$770
Home Insurance
15%
$262
HOA
0%
$0
Property Management
15%
$261
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$434