Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.45% first-year return on $179k initial cash invested.
-9.45%
Cash On Cash
4.07%
Cap Rate
0.7
DSCR
$7,295
Rent
-$1,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,295 income − $8,709 expenses = $1,414 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,295
Total Expenses
$8,709
Mortgage P&I
51%
$3,732
Property Taxes
11%
$810
Home Insurance
4%
$269
HOA
5%
$396
Property Management
15%
$1,094
CapEx
4%
$292
Vacancy
0%
$0
Maintenance
4%
$292
Other
25%
$1,824