Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.74% first-year return on $179k initial cash invested.
-17.74%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$4,568
Rent
-$2,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,568 income − $7,213 expenses = $2,645 out of pocket
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,665
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,568
Total Expenses
$7,213
Mortgage P&I
85%
$3,880
Property Taxes
14%
$658
Home Insurance
6%
$262
HOA
5%
$220
Property Management
15%
$685
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,142