Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.2% first-year return on $179k initial cash invested.
-27.2%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$2,723
Rent
-$4,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,723 income − $6,783 expenses = $4,060 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
$2,723
Total Expenses
$6,783
Mortgage P&I
142%
$3,879
Property Taxes
27%
$748
Home Insurance
10%
$280
HOA
21%
$569
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681