Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.55% first-year return on $179k initial cash invested.
-18.55%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$3,311
Rent
-$2,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,311 income − $6,071 expenses = $2,760 out of pocket
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,644
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,311
Total Expenses
$6,071
Mortgage P&I
112%
$3,705
Property Taxes
15%
$501
Home Insurance
8%
$276
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$828