Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.52% first-year return on $179k initial cash invested.
-16.52%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$4,477
Rent
-$2,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,477 income − $6,936 expenses = $2,459 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,650
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,477
Total Expenses
$6,936
Mortgage P&I
85%
$3,806
Property Taxes
16%
$713
Home Insurance
6%
$268
HOA
0%
$0
Property Management
15%
$672
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,119