Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.92% first-year return on $179k initial cash invested.
-25.92%
Cash On Cash
-0.04%
Cap Rate
-0.01
DSCR
$2,067
Rent
-$3,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,067 income − $5,936 expenses = $3,869 out of pocket
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,673
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,067
Total Expenses
$5,936
Mortgage P&I
182%
$3,758
Property Taxes
35%
$717
Home Insurance
13%
$276
HOA
9%
$192
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$517