Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.13% first-year return on $179k initial cash invested.
-15.13%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$4,110
Rent
-$2,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,110 income − $6,372 expenses = $2,262 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%
$7,687
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,110
Total Expenses
$6,372
Mortgage P&I
93%
$3,818
Property Taxes
7%
$293
Home Insurance
7%
$289
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,028