Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.77% first-year return on $179k initial cash invested.
-18.77%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$3,144
Rent
-$2,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,144 income − $5,950 expenses = $2,806 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,685
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,144
Total Expenses
$5,950
Mortgage P&I
121%
$3,814
Property Taxes
9%
$295
Home Insurance
9%
$275
HOA
2%
$56
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786