Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.54% first-year return on $179k initial cash invested.
-24.54%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$2,560
Rent
-$3,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,560 income − $6,230 expenses = $3,670 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,560
Total Expenses
$6,230
Mortgage P&I
150%
$3,829
Property Taxes
35%
$889
Home Insurance
11%
$269
HOA
1%
$15
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640