Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.76% first-year return on $179k initial cash invested.
-16.76%
Cash On Cash
2.22%
Cap Rate
0.38
DSCR
$3,592
Rent
-$2,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,592 income − $6,086 expenses = $2,494 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,647
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,592
Total Expenses
$6,086
Mortgage P&I
105%
$3,766
Property Taxes
9%
$315
Home Insurance
8%
$280
HOA
0%
$0
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$898