Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.51% first-year return on $179k initial cash invested.
-25.51%
Cash On Cash
0.33%
Cap Rate
0.05
DSCR
$2,019
Rent
-$3,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,019 income − $5,822 expenses = $3,803 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,660
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,019
Total Expenses
$5,822
Mortgage P&I
195%
$3,934
Property Taxes
32%
$640
Home Insurance
14%
$278
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$505