Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.54% first-year return on $179k initial cash invested.
-21.54%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$3,073
Rent
-$3,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,073 income − $6,287 expenses = $3,214 out of pocket
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,670
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,073
Total Expenses
$6,287
Mortgage P&I
124%
$3,806
Property Taxes
14%
$418
Home Insurance
9%
$273
HOA
10%
$315
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768