Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.66% first-year return on $179k initial cash invested.
-19.66%
Cash On Cash
1.43%
Cap Rate
0.25
DSCR
$3,379
Rent
-$2,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,379 income − $6,309 expenses = $2,930 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,657
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,379
Total Expenses
$6,309
Mortgage P&I
110%
$3,705
Property Taxes
21%
$709
Home Insurance
8%
$273
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$845