Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.26% first-year return on $179k initial cash invested.
-16.26%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$3,753
Rent
-$2,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,753 income − $6,173 expenses = $2,420 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,650
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,753
Total Expenses
$6,173
Mortgage P&I
103%
$3,872
Property Taxes
6%
$232
Home Insurance
7%
$268
HOA
0%
$0
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938