Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.15% first-year return on $179k initial cash invested.
-19.15%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$3,448
Rent
-$2,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,448 income − $6,313 expenses = $2,865 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,448
Total Expenses
$6,313
Mortgage P&I
114%
$3,925
Property Taxes
13%
$464
Home Insurance
8%
$269
HOA
0%
$0
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862