Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.63% first-year return on $179k initial cash invested.
-19.63%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$2,264
Rent
-$2,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,264 income − $5,200 expenses = $2,936 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,264
Total Expenses
$5,200
Mortgage P&I
164%
$3,712
Property Taxes
6%
$131
Home Insurance
12%
$269
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$566