Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.13% first-year return on $179k initial cash invested.
-18.13%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$2,622
Rent
-$2,708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,622 income − $5,330 expenses = $2,708 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$148k
Closing costs
1%
$7,390
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$2,622
Total Expenses
$5,330
Mortgage P&I
142%
$3,730
Property Taxes
3%
$79
Home Insurance
10%
$262
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656