Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.54% first-year return on $179k initial cash invested.
-26.54%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$2,910
Rent
-$3,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,910 income − $6,872 expenses = $3,962 out of pocket
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,672
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,910
Total Expenses
$6,872
Mortgage P&I
133%
$3,879
Property Taxes
26%
$748
Home Insurance
10%
$280
HOA
20%
$569
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$728